##### Table of Contents

##### Index to Financial Statements





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: January 3, 2010

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 whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive
Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such
files).    Yes   ̈    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   ̈ (Do not check if a smaller reporting company) |  | 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 June 28, 2009 was $90,861,870

As of March 12, 2010 there were issued and outstanding 17,139,908 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 26,
2010 |  | Part III          









---

##### Table of Contents

##### Index to Financial Statements

SUSSER HOLDINGS CORPORATION

ANNUAL REPORT ON FORM 10-K

TABLE OF CONTENTS



|         |  |                                                                                                     |  |     
|-------- |  | --------------------------------------------------------------------------------------------------- |  | ----
|         |  |                                                                                                     |  | Page
|PART I   |  |                                                                                                    
|Item 1.  |  | Business                                                                                            |  | 1   
|Item 1A. |  | Risk Factors                                                                                        |  | 13  
|Item 1B. |  | Unresolved Staff Comments                                                                           |  | 23  
|Item 2.  |  | Properties                                                                                          |  | 24  
|Item 3.  |  | Legal Proceedings                                                                                   |  | 24  
|Item 4.  |  | Removed and Reserved                                                                                |  | 24  
|         | 
|PART II  |  |                                                                                                    
|Item 5.  |  | Market for Our Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities |  | 25  
|Item 6.  |  | Selected Financial Data                                                                             |  | 25  
|Item 7.  |  | Managements Discussion and Analysis of Financial Condition and Results of
Operations               |  | 31  
|Item 7A. |  | Quantitative and Qualitative Disclosures About Market Risk                                          |  | 53  
|Item 8.  |  | Consolidated Financial Statements and Supplementary Data                                            |  | 54  
|Item 9.  |  | Changes in and Disagreements with Accountants on Accounting and Financial
Disclosure                |  | 54  
|Item 9A. |  | Controls and Procedures                                                                             |  | 54  
|Item 9B. |  | Other Information                                                                                   |  | 56  
|         | 
|PART III |  |                                                                                                    
|Item 10. |  | Directors, Executive Officers and Corporate Governance                                              |  | 57  
|Item 11. |  | Executive Compensation                                                                              |  | 57  
|Item 12. |  | Security Ownership of Certain Beneficial Owners and Management and Related Stockholder
Matters      |  | 57  
|Item 13. |  | Certain Relationships, Related Transactions and Director Independence                               |  | 57  
|Item 14. |  | Principal Accounting Fees and Services                                                              |  | 57  
|         | 
|PART IV  |  |                                                                                                    
|Item 15. |  | Exhibits and Financial Statement Schedules                                                          |  | 58  
|         |  | Signatures                                                                                          |  | 59  



i



---

##### Table of Contents

##### Index to Financial Statements

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 January 3, 2010, our retail segment operated 525 convenience stores in Texas, New Mexico and Oklahoma,
offering merchandise, foodservice, motor fuel and other services. For the fiscal year ended January 3, 2010, 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 long-term 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 2009
are to the 53 weeks ending January 3, 2010; references to 2008 are to the 52 weeks ending December 28, 2008; references to 2007 are to the 52 weeks ending December 30, 2007.

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.

We have made 11 significant acquisitions since 1988, the most recent ones being TCFS Holdings Inc. in November 2007, which consisted of 161 Town & Country convenience stores and seven
Village Market small grocery stores in West Texas and Eastern New Mexico, and 25 Quick Stuff convenience stores in Texas and Louisiana in August 2009.

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.



1



---

##### Table of Contents

##### Index to Financial Statements

Retail Operations

As of January 3, 2010, our retail segment operated 525 convenience stores in Texas, New Mexico and Oklahoma, offering merchandise, foodservice, motor fuel and other services. As of January 3,
2010, we had 427 convenience stores operating under our proprietary Stripes brand, 88 convenience stores under the Town & Country brand, seven small grocery stores under the Village Market brand and three convenience stores under the Quick
Stuff brand. As of the end of 2009 we have rebranded 70 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. Historically, 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 $2,419.2 million and
$395.4 million, respectively, for fiscal 2009 and had total assets of $746.2 million as of January 3, 2010. The following table sets forth retail revenues and gross profit for 2009:



|                                     |                        |          |           |            |       |   |              |   |            |  |       |  
|------------------------------------ | ---------------------- | -------- | --------- | ---------- | ----- | - | ------------ | - | ---------- |  | ----- | -
|                                     |                        | Revenues |           | % of Total |       |   | Gross Profit |   | % of Total | 
|                                     | (dollars in thousands) |         
|Merchandise (excluding food service) |                        | $        | 626,752   |            | 25.9  | % |              | $ | 181,515    |  | 45.9  | %
|Foodservice                          |                        |          | 157,672   |            | 6.5   |   |              |   | 79,569     |  | 20.1  |  
|                                     |                        |          |           |            |       |   |              |   |            |  |       |  
|Total merchandise                    |                        |          | 784,424   |            | 32.4  |   |              |   | 261,084    |  | 66.0  |  
|Other                                |                        |          | 29,256    |            | 1.2   |   |              |   | 29,256     |  | 7.4   |  
|Motor fuel                           |                        |          | 1,605,534 |            | 66.4  |   |              |   | 105,021    |  | 26.6  |  
|                                     |                        |          |           |            |       |   |              |   |            |  |       |  
|Total                                |                        | $        | 2,419,214 |            | 100.0 | % |              | $ | 395,361    |  | 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 1,2006         |            |         | December 31,2006 |  |   | December 30,2007 |   |  | December 28,2008 |         |   | January 3,2010 |  
|                                          | (dollars in thousands) |           
|Merchandise sales                         |                        | $          | 329,530 |                  |  | $ | 365,343          |   |  | $                | 444,218 |   |                | $ | 729,857 |   |  | $ | 784,424 |  
|Average merchandise sales per store(1)    |                        |            | 1,055   |                  |  |   | 1,142            |   |  |                  | 1,271   |   |                |   | 1,437   |   |  |   | 1,488   |  
|Merchandise same store sales growth(1)(2) |                        |            | 3.6     | %                |  |   | 6.1              | % |  |                  | 7.7     | % |                |   | 6.6     | % |  |   | 3.3     | %
|Merchandise margin, net of shortages      |                        |            | 32.3    | %                |  |   | 32.6             | % |  |                  | 32.5    | % |                |   | 34.3    | % |  |   | 33.3    | %



|(1) | Adjusted to eliminate the impact of the 53rdweek in 2009.
|--- | ---------------------------------------------------------

|(2) | We include a store in the same store sales base in its thirteenth full month of our operation.
|--- | ----------------------------------------------------------------------------------------------

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 and private label items 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, Monkey juice and our Royal brand cigarettes. Most of these proprietary offerings and
private label items, 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, movie rental and car washes. In addition,



2



---

##### Table of Contents

##### Index to Financial Statements

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.

As of January 3, 2010, 302 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.

We also operate 22 Subway and four Godfathers pizza franchises, some of which are co-located with our proprietary restaurant. These
prepared food 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 continue to drive same store restaurant sales growth and transaction count
by fine-tuning our menus and our hours of operation. As we are rebranding the Town & Country stores to Stripes, we are also rebranding Country Cookin to Laredo Taco Company, and incorporating the new menu while retaining the best
selling Country Cookin menu items.

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



|                |                       |            |       |                  |       |   |                |   |            |  |       |       |  |            |       |  |       |  
|--------------- | --------------------- | ---------- | ----- | ---------------- | ----- | - | -------------- | - | ---------- |  | ----- | ----- |  | ---------- | ----- |  | ----- | -
|                |                       | Year Ended |      
|                | December 30,2007      |            |       | December 28,2008 |       |   | January 3,2010 |  
|                | (dollars in millions) |           
|                |                       | Sales      |       | % of Total       |       |   | Sales          |   | % of Total |  |       | Sales |  | % of Total |      
|Foodservice     |                       | $          | 89.6  |                  | 20.2  | % |                | $ | 148.3      |  | 20.3  | %     |  | $          | 157.7 |  | 20.1  | %
|Cigarettes      |                       |            | 82.8  |                  | 18.6  |   |                |   | 136.5      |  | 18.7  |       |  |            | 154.8 |  | 19.7  |  
|Beer            |                       |            | 84.0  |                  | 18.9  |   |                |   | 128.0      |  | 17.5  |       |  |            | 139.0 |  | 17.8  |  
|Packaged drinks |                       |            | 69.5  |                  | 15.7  |   |                |   | 112.9      |  | 15.5  |       |  |            | 124.7 |  | 15.9  |  
|Snacks          |                       |            | 23.0  |                  | 5.2   |   |                |   | 42.0       |  | 5.8   |       |  |            | 46.3  |  | 5.9   |  
|Candy           |                       |            | 12.6  |                  | 2.8   |   |                |   | 24.4       |  | 3.3   |       |  |            | 27.6  |  | 3.5   |  
|Nonfoods        |                       |            | 17.4  |                  | 3.9   |   |                |   | 24.1       |  | 3.3   |       |  |            | 24.5  |  | 3.1   |  
|Other           |                       |            | 65.3  |                  | 14.7  |   |                |   | 113.7      |  | 15.6  |       |  |            | 109.8 |  | 14.0  |  
|                |                       |            |       |                  |       |   |                |   |            |  |       |       |  |            |       |  |       |  
|Total           |                       | $          | 444.2 |                  | 100.0 | % |                | $ | 729.9      |  | 100.0 | %     |  | $          | 784.4 |  | 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 from McLane at manufacturer list price, 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 Chevron, Exxon, Phillips 66, Shamrock, Shell, Stripes, Texaco, Town & Country and
Valero branded motor fuel at 516 of our convenience stores, approximately 60% of which were branded under the Valero name as of January 3, 2010. We purchase substantially 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.



3



---

##### Table of Contents

##### Index to Financial Statements

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. To address this trend, 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 the company grows, we are able to benefit from our more favorable procurement costs,
economies of scale and geographic diversification. Credit card costs are an increasing factor to the business and their cost is highly correlated to the price of fuel. For the last five years, our annual retail fuel margins per gallon have ranged
from 13.6 cents to 17.8 cents. After deducting credit card costs, our retail fuel margins per gallon have ranged from 10.8 cents to 13.6 cents for this same period.

The following table highlights certain information regarding our retail motor fuel operations for the last five years:



|                                        |  |                                    |         |   |                  |   |         |                  |  |   |                  |   |  |                |           |   |  |   |           |  
|--------------------------------------- |  | ---------------------------------- | ------- | - | ---------------- | - | ------- | ---------------- |  | - | ---------------- | - |  | -------------- | --------- | - |  | - | --------- | -
|                                        |  | Year Ended                         |        
|                                        |  | January 1,2006                     |         |   | December 31,2006 |   |         | December 30,2007 |  |   | December 28,2008 |   |  | January 3,2010 |          
|                                        |  | (dollars and gallons in thousands) |        
|Motor fuel sales                        |  | $                                  | 780,441 |   |                  | $ | 953,004 |                  |  | $ | 1,211,751        |   |  | $              | 2,150,727 |   |  | $ | 1,605,534 |  
|Motor fuel gallons sold                 |  |                                    | 367,941 |   |                  |   | 395,338 |                  |  |   | 456,527          |   |  |                | 677,308   |   |  |   | 719,649   |  
|Average gallons sold per store(1)       |  |                                    | 1,186   |   |                  |   | 1,243   |                  |  |   | 1,321            |   |  |                | 1,355     |   |  |   | 1,388     |  
|Average retail price per gallon(2)      |  | $                                  | 2.12    |   |                  | $ | 2.41    |                  |  | $ | 2.65             |   |  | $              | 3.18      |   |  | $ | 2.23      |  
|Retail gross profit cents per gallon(3) |  |                                    | 13.6    | ¢ |                  |   | 13.7    | ¢                |  |   | 14.8             | ¢ |  |                | 17.8      | ¢ |  |   | 14.6      | ¢
|Credit card cents per gallon            |  |                                    | 2.2     | ¢ |                  |   | 2.9     | ¢                |  |   | 3.3              | ¢ |  |                | 4.2       | ¢ |  |   | 3.5       | ¢
|Stores selling motor fuel (average)     |  |                                    | 317     |   |                  |   | 318     |                  |  |   | 346              |   |  |                | 500       |   |  |   | 509       |  



|(1) | Adjusted to eliminate the impact of the 53rdweek in 2009.
|--- | ---------------------------------------------------------

|(2) | Includes excise tax.
|--- | --------------------

|(3) | Before the cost of credit cards, fuel maintenance and environmental expenses.
|--- | -----------------------------------------------------------------------------

Store Locations. As of January 3, 2010, we operated 525 stores, 477 of which were in Texas, 29 of which were in New
Mexico, and 19 of which were in Oklahoma. Approximately 80% of our stores are open 24 hours a day, 365 days a year. All but nine 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 3,400 square feet. The 87 stores we have built since January 2000 average approximately 4,600 square feet and are built on large lots with much larger motor
fueling and parking facilities. The seven Village Market grocery stores average approximately 12,200 square feet.



4



---

##### Table of Contents

##### Index to Financial Statements

The following table provides the regional distribution of our retail stores as of
January 3, 2010:



|                            |  |                
|--------------------------- |  | ---------------
|Region                      |  | Number ofStores
|Rio Grande Valley(1)        |  | 165            
|Corpus Christi              |  | 102            
|San Angelo/Central Texas(2) |  | 67             
|Lubbock                     |  | 38             
|Midland/Odessa              |  | 35             
|Laredo                      |  | 37             
|Eastern New Mexico          |  | 29             
|Texoma(3)                   |  | 26             
|Victoria                    |  | 17             
|Houston                     |  | 9              
|                            |  |                
|Total                       |  | 525            
|                            |  |                



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

|(2) | Includes San Antonio, Round Rock, Fredericksburg and Kerrville.
|--- | ---------------------------------------------------------------

|(3) | Includes Wichita Falls, Texas, and Lawton, Duncan and Altus, Oklahoma.
|--- | ----------------------------------------------------------------------

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



|                                        |                |            |   |                  |     |   |                  |     |   |                  |     |   |                |     |  
|--------------------------------------- | -------------- | ---------- | - | ---------------- | --- | - | ---------------- | --- | - | ---------------- | --- | - | -------------- | --- | -
|                                        |                | Year Ended |  
|                                        | January 1,2006 |            |   | December 31,2006 |     |   | December 30,2007 |     |   | December 28,2008 |     |   | January 3,2010 |    
|Number of stores at beginning of period |                | 306        |   |                  | 319 |   |                  | 325 |   |                  | 504 |   |                | 512 |  
|New stores constructed                  |                | 15         |   |                  | 9   |   |                  | 17  |   |                  | 8   |   |                | 7   |  
|Acquired stores                         |                | 1          |   |                  | 7   |   |                  | 169 |   |                  | 4   |   |                | 8   |  
|Closed, relocated or divested stores    |                | (3         | ) |                  | (10 | ) |                  | (7  | ) |                  | (4  | ) |                | (2  | )
|                                        |                |            |   |                  |     |   |                  |     |   |                  |     |   |                |     |  
|Number of stores at end of period       |                | 319        |   |                  | 325 |   |                  | 504 |   |                  | 512 |   |                | 525 |  
|                                        |                |            |   |                  |     |   |                  |     |   |                  |     |   |                |     |  

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 expenses 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 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,
payroll and trend reports, are supported by a fully integrated management information and financial accounting system. 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. We utilize automated systems for financial reporting, category management, fuel pricing, maintenance and fixed asset
management. We also leverage our information technology and finance systems to manage proprietary money order, payphone and ATM networks.



5



---

##### Table of Contents

##### Index to Financial Statements

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) 390 contracted independent operators of convenience stores, which we refer to as
dealers; and (iii) unbranded convenience stores and other end users. 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 January 3,
2010, we supplied 719.6 million gallons of motor fuel to our retail stores and 494.8 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 $887.5 million and $31.9 million, respectively, for fiscal 2009. The wholesale segment had total assets of $106.7
million as of January 3, 2010.

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



|                  |                      |                            |            |       |  
|----------------- | -------------------- | -------------------------- | ---------- | ----- | -
|                  |                      | Year Ended January 3, 2010 |           
|                  | Gallons in thousands |                            | % of Total |      
|Our retail stores |                      | 719,649                    |            | 59.3  | %
|Dealers           |                      | 350,385                    |            | 28.9  | %
|Other end users   |                      | 144,436                    |            | 11.8  | %
|                  |                      |                            |            |       |  
|Total             |                      | 1,214,470                  |            | 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 1,2006 |            |         | December 31,2006 |  |   | December 30,2007 |   |  | December 28,2008 |           |   | January 3,2010 |  
|Motor fuel sales (in thousands)(1)         |                | $          | 764,759 |                  |  | $ | 923,637          |   |  | $                | 1,035,469 |   |                | $ | 1,323,495 |   |  | $ | 875,925 |  
|Motor fuel gallons sold (in thousands)     |                |            | 441,543 |                  |  |   | 450,972          |   |  |                  | 465,186   |   |                |   | 486,516   |   |  |   | 494,821 |  
|Average wholesale price per gallon(1)      |                | $          | 1.73    |                  |  | $ | 2.05             |   |  | $                | 2.23      |   |                | $ | 2.72      |   |  | $ | 1.77    |  
|Wholesale gross profit cents per gallon(2) |                |            | 5.5     | ¢                |  |   | 5.6              | ¢ |  |                  | 5.5       | ¢ |                |   | 6.4       | ¢ |  |   | 4.1     | ¢



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

|(2) | After the Companys portion of credit card fees, but before maintenance and environmental expenses.
|--- | ---------------------------------------------------------------------------------------------------

Distribution Network. As of January 3, 2010, our wholesale motor fuel distribution locations consisted of 390 dealer
locations under long-term contracts. We also supply unbranded fuel to numerous other customers including unbranded convenience stores, unattended fueling facilities and other end users.



6



---

##### Table of Contents

##### Index to Financial Statements

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



|                                                  |                |            |   |                  |     |   |                  |     |   |                  |     |   |                |     |  
|------------------------------------------------- | -------------- | ---------- | - | ---------------- | --- | - | ---------------- | --- | - | ---------------- | --- | - | -------------- | --- | -
|                                                  |                | Year Ended |  
|                                                  | January 1,2006 |            |   | December 31,2006 |     |   | December 30,2007 |     |   | December 28,2008 |     |   | January 3,2010 |    
|Number of dealer locations at beginning of period |                | 333        |   |                  | 346 |   |                  | 367 |   |                  | 387 |   |                | 372 |  
|New locations                                     |                | 30         |   |                  | 30  |   |                  | 30  |   |                  | 27  |   |                | 34  |  
|Closed or divested locations                      |                | (17        | ) |                  | (9  | ) |                  | (10 | ) |                  | (42 | ) |                | (16 | )
|                                                  |                |            |   |                  |     |   |                  |     |   |                  |     |   |                |     |  
|Number of dealer locations at end of period       |                | 346        |   |                  | 367 |   |                  | 387 |   |                  | 372 |   |                | 390 |  
|                                                  |                |            |   |                  |     |   |                  |     |   |                  |     |   |                |     |  

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. We maintain minimal consignment inventories consisting of fuel inventory at 84 dealer locations as of January 3, 2010. We may provide credit terms to wholesale customers,
which are generally seven to ten days.

The following table describes the percentage of gallons sold by us to dealers,
attributable to supply agreements and consignment arrangements for fiscal 2009:



|                         |  |                     |  |                         |  
|------------------------ |  | ------------------- |  | ----------------------- | -
|                         |  | Gallonsin Thousands |  | % of TotalDealer Volume |  
|Supply agreements        |  | 249,776             |  | 71.3                    | %
|Consignment arrangements |  | 100,609             |  | 28.7                    | %
|                         |  |                     |  |                         |  
|Total                    |  | 350,385             |  | 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 2009, Valero supplied
approximately 45% and Chevron



7



---

##### Table of Contents

##### Index to Financial Statements

supplied approximately 23% 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 of that agreed upon
amount 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, our 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 currently operate a fleet of 22 fuel transportation vehicles which deliver fuel to many of our convenience stores in West Texas and New Mexico. We also periodically purchase bulk fuel at the Houston Ship Channel and transport it by
pipeline 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 2009, 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 an
internet-based system to assist with fuel inventory management and procurement and an integrated wholesale fuel system for financial accounting, procurement, billing and inventory management.

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 external 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.



8



---

##### Table of Contents

##### Index to 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. 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. Over the past fourteen years, many 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. We have employed several strategies to counteract the impact of competition from these non-traditional retailers over the last 10 years including 1) focusing our new store development on larger
format stores, which helps drive additional volume, 2) adding more immediately consumable products such as foodservice and cold beverages, and 3) emphasizing the convenient quick service aspect of our stores which cannot be filled by the
hypermarkets and supermarkets. We plan to continue to focus on ways to differentiate our offerings from other convenience stores as well as other retail formats.

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.

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) and Café de la Casa (custom coffee blend). 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 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



9



---

##### Table of Contents

##### Index to Financial Statements

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 January 3, 2010. 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 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 $0.1
million during fiscal 2009 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 2009 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 January 3, 2010, Susser had environmental reserves of $2.3 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 81 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 19 of these sites, for which we estimate we will receive approximately $1.3 million in reimbursement from the Texas Petroleum Storage Tank
Remediation fund. An additional 16 sites have state reimbursement payments directly assigned to remediation contractors for which Susser has no out of pocket expenses and maintains no reserves. Reimbursement will depend upon the continued
maintenance and solvency



10



---

##### Table of Contents

##### Index to Financial Statements

of the state fund through its scheduled expiration on August 31, 2011. The remaining reserve of $0.8 million represents our estimate of deductibles under insurance policies that we
anticipate being required to pay with respect to 24 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 22 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 $3.9 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.

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 or operation 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 January 3, 2010, we employed 7,211 persons, of which approximately 75% were full-time employees. Approximately 91% of our
employees work in our retail stores, approximately 1% in our wholesale segment and 8% 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 brand managers, commercial sales representatives and support staff. None
of our employees are subject to collective bargaining agreements.



11



---

##### Table of Contents

##### Index to Financial Statements

Executive Officers

The following table sets forth the names and ages (as of March 1, 2010) of each of our executive officers and a brief account of their business experience



|                   |  |     |  |                                                                                 
|------------------ |  | --- |  | --------------------------------------------------------------------------------
|Name               |  | Age |  | Position                                                                        
|Sam L. Susser      |  | 46  |  | President, Chief Executive Officer and Director                                 
|E. V. Bonner, Jr.  |  | 54  |  | Executive Vice President, Secretary and General Counsel                         
|Steven C. DeSutter |  | 56  |  | Executive Vice President and President/Chief Executive OfficerRetail Operations
|Rocky B. Dewbre    |  | 44  |  | Executive Vice President and President/Chief Operating OfficerWholesale        
|Mary E. Sullivan   |  | 53  |  | 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 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.



12



---

##### Table of Contents

##### Index to Financial Statements

|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. Over the past 14 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 January 3, 2010, our motor fuel revenue
accounted for 75.0% of total revenues and our motor fuel gross profit accounted for 29.3% of total gross profit. For the fiscal year ended January 3, 2010, motor fuel accounted for 26.6% 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 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.

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

For the fiscal year ended
January 3, 2010, sales of cigarettes accounted for approximately 6.4% 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, and a Federal tax increase of $0.62 per
pack was effective April 1, 2009. We subsequently experienced a lower volume of carton sales of cigarettes after each increase. We cannot predict whether this trend will continue into the future. 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.



13



---

##### Table of Contents

##### Index to Financial Statements

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 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.



14



---

##### Table of Contents

##### Index to Financial Statements

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 our market areas 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.

Our business is sensitive to economic conditions that impact consumer spending.

Our business is sensitive to changes in overall economic conditions that impact consumer spending, including discretionary
spending and buying habits. Economic downturns or uncertainty has adversely affected overall demand and intensified price competition, but also has caused consumers to trade down by purchasing lower margin items. Continued negative
economic conditions affecting disposable consumer income such as employment levels, business conditions, changes in housing market conditions, the availability of credit, interest rates, volatility in fuel and energy costs, food price inflation or
deflation, employment trends in our markets and labor costs, and the impact of natural disasters could affect consumer spending. The continued general reductions in the level of consumer discretionary spending or shifts in consumer spending to our
competitors could adversely affect our growth and profitability. Increased price competition, significant price deflation and other related competitive pressures could erode our revenue and could materially and adversely affect our results of
operations if we are unable to control or reduce our costs.

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

Approximately 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, or 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. If warmer temperatures, or other climate changes, lead to
changes in extreme weather events (increased frequency, duration and severity), these weather-related risks could become more pronounced. Any weather-related catastrophe or disruption could have a material adverse effect on our business and results
of operations, potentially causing losses beyond the limits of the insurance we currently carry.

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, Eagle Pass 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



15



---

##### Table of Contents

##### Index to Financial Statements

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;
| | - |  | --------------------------------------------------------------------------------------------------------------------



| |  |  | 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.
| | - |  | --------------------------------------------------------------------------------------



16



---

##### Table of Contents

##### Index to Financial Statements

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.

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.



17



---

##### Table of Contents

##### Index to Financial Statements

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 three bulk fuel storage
tanks in West Texas. 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.

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.



18



---

##### Table of Contents

##### Index to Financial Statements

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, the equipment or processes we use or employ 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. Additionally, in recent years several retailers have experienced data breaches resulting in exposure of sensitive customer data, including payment card
information. Any such breach of our systems, or any failure to secure our systems against such a breach, could expose us to customer litigation, as well as sanctions from the payment card industry. 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.

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.



19



---

##### Table of Contents

##### Index to Financial Statements

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.

For
the fiscal year ended January 3, 2010, Valero supplied approximately 45% of our motor fuel purchases and Chevron supplied approximately 23% of our motor fuel purchases. A disruption in supply or a significant change in our relationship with our
principal fuel suppliers could have a material adverse effect on our business and results of operation.

We depend on one principal
transportation provider for the third-party transportation of a large portion 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 wholesale customer 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.

We rely on our suppliers to provide trade credit terms to adequately fund our on-going operations and product purchases.

Our business is impacted by the availability of trade credit to fund fuel and merchandise purchases. Any material changes in the payments
terms, including payment discounts, or availability of trade credit provided by our principal suppliers could impact our liquidity or 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.

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



20



---

##### Table of Contents

##### Index to Financial Statements

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 January 3, 2010, we had $420.9 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 10 5/8% 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 9 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.

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



21



---

##### Table of Contents

##### Index to Financial Statements

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 10 5/8% 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
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 9 of the accompanying Notes to Consolidated Financial Statements for additional information.



22



---

##### Table of Contents

##### Index to Financial Statements

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. 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.

If future characteristics indicate that goodwill or indefinite lived tangible assets are impaired, there could be a requirement to write down amounts of goodwill and indefinite lived intangible assets and record impairment charges.

Goodwill and indefinite lived intangible assets are initially recorded at fair value and are not amortized, but are
reviewed for impairment at least annually or more frequently if impairment indicators are present. In assessing the recoverability of goodwill and indefinite lived intangible assets, we made estimates and assumptions about sales, operating margin,
growth rates, consumer spending levels, general economic conditions and the market prices for our common stock. There are inherent uncertainties related to these factors and managements judgment in applying these factors. We could be required
to evaluate the recoverability of goodwill and indefinite lived intangible assets prior to the annual assessment if we experience, among others, disruptions to the business, unexpected significant declines in our operating results, divestiture of a
significant component of our business changes in operating strategy or sustained market capitalization declines. These types of events and the resulting analyses could result in goodwill and indefinite lived intangible asset impairment charges in
the future. Impairment charges could substantially affect our financial results in the periods of such charges. In addition, impairment charges could negatively impact our financial ratios and could limit our ability to obtain financing on favorable
terms, or at all, in the future.



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

None.



23



---

##### Table of Contents

##### Index to Financial Statements

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

At
January 3, 2010, we owned 239 of our operating retail stores and leased the real property of 286 of our stores. We also own 26 sites for future stores and 54 properties we consider surplus properties. In addition, our wholesale segment owns 43
dealer locations and leases the property at 31 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 January 3, 2010, inclusive of renewal options:



|          |       |                                 |          |    |           |    |            |    |          |     |       |    
|--------- | ----- | ------------------------------- | -------- | -- | --------- | -- | ---------- | -- | -------- | --- | ----- | ---
|          |       | Leased Locations by Expirations
|          | Owned |                                 | 0-5Years |    | 6-10Years |    | 11-15Years |    | 16+Years |     | Total
|Retail    |       | 239                             |          | 77 |           | 28 |            | 36 |          | 145 |       | 525
|Wholesale |       | 43                              |          | 11 |           | 2  |            | 15 |          | 3   |       | 74 
|          |       |                                 |          |    |           |    |            |    |          |     |       |    
|Total(1)  |       | 282                             |          | 88 |           | 30 |            | 51 |          | 148 |       | 599
|          |       |                                 |          |    |           |    |            |    |          |     |       |    



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

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. | (Removed and Reserved)
|------- | ----------------------



24



---

##### Table of Contents

##### Index to Financial Statements

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 17,158,717 shares of common stock issued and 17,141,393
shares outstanding as of January 3, 2010. The high and low closing price of our common stock for each quarterly period over the last two years were as follows:



|        |  |             |       |             |   |       |  |     |       |  |   |      
|------- |  | ----------- | ----- | ----------- | - | ----- |  | --- | ----- |  | - | -----
|        |  | Fiscal 2008 |       | Fiscal 2009
|Quarter |  | High        |       | Low         |   | High  |  | Low
|First   |  | $           | 27.98 |             | $ | 18.48 |  | $   | 14.68 |  | $ | 8.65 
|Second  |  |             | 19.06 |             |   | 10.11 |  |     | 14.52 |  |   | 10.94
|Third   |  |             | 19.03 |             |   | 8.05  |  |     | 13.01 |  |   | 10.44
|Fourth  |  |             | 17.36 |             |   | 10.12 |  |     | 13.26 |  |   | 8.29 

As of March 1,
2010, there were 33 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 9. 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, 2005, 2006, 2007, 2008 and 2009, 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.



25



---

##### Table of Contents

##### Index to Financial Statements

|                                                                            |                               |                        |           |                   |  |                            |                  |   |                   |                              |  |   |                  |   |  |                   |           |   |  |   |           |   |  |   |           |   |  |   |          
|--------------------------------------------------------------------------- | ----------------------------- | ---------------------- | --------- | ----------------- |  | -------------------------- | ---------------- | - | ----------------- | ---------------------------- |  | - | ---------------- | - |  | ----------------- | --------- | - |  | - | --------- | - |  | - | --------- | - |  | - | ---------
|                                                                            |                               | Predecessor            |           |                   |  |                            | Company          |   |                   | Predecessor&
CompanyCombined |  |   | Company         
|                                                                            | 352 DaysEndedDecember 20,2005 |                        |           |                   |  | 12 DaysEndedJanuary 1,2006 |                  |   | Fiscal Year Ended
|                                                                            |                               |                        |           | January 1,2006(1) |  |                            | December 31,2006 |   |                   | December 30,2007             |  |   | December 28,2008 |   |  | January 3,2010(2)
|                                                                            |                               | (dollars in thousands)
|Statement of Operations Data:                                               |                               |                        |           |                   |  |                            |                  |   |                  
|Revenues:                                                                   |                               |                        |           |                   |  |                            |                  |   |                   |                              |  |   |                  |   |  |                   |           |   |  |   |           |   |  |   |           |   |  |   |          
|Merchandise sales                                                           |                               | $                      | 320,756   |                   |  |                            |                  | $ | 8,774             |                              |  | $ | 329,530          |   |  | $                 | 365,343   |   |  | $ | 444,218   |   |  | $ | 729,857   |   |  | $ | 784,424  
|Motor fuel sales                                                            |                               |                        | 1,494,708 |                   |  |                            |                  |   | 50,492            |                              |  |   | 1,545,200        |   |  |                   | 1,876,641 |   |  |   | 2,247,220 |   |  |   | 3,474,222 |   |  |   | 2,481,459
|Other(3)                                                                    |                               |                        | 21,162    |                   |  |                            |                  |   | 761               |                              |  |   | 21,923           |   |  |                   | 23,957    |   |  |   | 26,298    |   |  |   | 36,566    |   |  |   | 41,425   
|                                                                            |                               |                        |           |                   |  |                            |                  |   |                   |                              |  |   |                  |   |  |                   |           |   |  |   |           |   |  |   |           |   |  |   |          
|Total revenues                                                              |                               |                        | 1,836,626 |                   |  |                            |                  |   | 60,027            |                              |  |   | 1,896,653        |   |  |                   | 2,265,941 |   |  |   | 2,717,736 |   |  |   | 4,240,645 |   |  |   | 3,307,308
|Gross profit:                                                               |                               |                        |           |                   |  |                            |                  |   |                   |                              |  |   |                  |   |  |                   |           |   |  |   |           |   |  |   |           |   |  |   |          
|Merchandise.                                                                |                               |                        | 103,873   |                   |  |                            |                  |   | 2,577             |                              |  |   | 106,450          |   |  |                   | 119,092   |   |  |   | 144,566   |   |  |   | 250,642   |   |  |   | 261,084  
|Motor fuel                                                                  |                               |                        | 72,725    |                   |  |                            |                  |   | 1,714             |                              |  |   | 74,439           |   |  |                   | 79,570    |   |  |   | 93,241    |   |  |   | 151,490   |   |  |   | 125,228  
|Other(3)                                                                    |                               |                        | 20,545    |                   |  |                            |                  |   | 761               |                              |  |   | 21,306           |   |  |                   | 23,536    |   |  |   | 25,166    |   |  |   | 35,278    |   |  |   | 41,067   
|                                                                            |                               |                        |           |                   |  |                            |                  |   |                   |                              |  |   |                  |   |  |                   |           |   |  |   |           |   |  |   |           |   |  |   |          
|Total gross profit                                                          |                               |                        | 197,143   |                   |  |                            |                  |   | 5,052             |                              |  |   | 202,195          |   |  |                   | 222,198   |   |  |   | 262,973   |   |  |   | 437,410   |   |  |   | 427,379  
|Selling, general and administrative expenses(3)(4)                          |                               |                        | 161,052   |                   |  |                            |                  |   | 5,152             |                              |  |   | 166,204          |   |  |                   | 178,306   |   |  |   | 207,056   |   |  |   | 330,660   |   |  |   | 338,525  
|Depreciation, amortization, and accretion                                   |                               |                        | 25,700    |                   |  |                            |                  |   | 908               |                              |  |   | 26,608           |   |  |                   | 22,780    |   |  |   | 29,469    |   |  |   | 40,842    |   |  |   | 44,382   
|Other operating and miscellaneous expenses(5)                               |                               |                        | 8,287     |                   |  |                            |                  |   | 6                 |                              |  |   | 8,293            |   |  |                   | (391      | ) |  |   | (203      | ) |  |   | (221      | ) |  |   | 2,496    
|Interest expense, net                                                       |                               |                        | 21,096    |                   |  |                            |                  |   | 636               |                              |  |   | 21,732           |   |  |                   | 25,201    |   |  |   | 16,152    |   |  |   | 39,256    |   |  |   | 38,103   
|Income tax expense (benefit)                                                |                               |                        |          |                   |  |                            |                  |   |                  |                              |  |   |                 |   |  |                   | 48        |   |  |   | (5,753    | ) |  |   | 10,396    |   |  |   | 1,805    
|                                                                            |                               |                        |           |                   |  |                            |                  |   |                   |                              |  |   |                  |   |  |                   |           |   |  |   |           |   |  |   |           |   |  |   |          
|Net income (loss) attributable to Susser Holdings Corporation               |                               | $                      | (18,992   | )                 |  |                            |                  | $ | (1,650            | )                            |  | $ | (20,642          | ) |  | $                 | (3,746    | ) |  | $ | 16,252    |   |  | $ | 16,477    |   |  | $ | 2,068    
|                                                                            |                               |                        |           |                   |  |                            |                  |   |                   |                              |  |   |                  |   |  |                   |           |   |  |   |           |   |  |   |           |   |  |   |          
|Net income (loss) per share attributable to Susser Holdings Corporation:(6) |                               |                        |           |                   |  |                            |                  |   |                   |                              |  |   |                  |   |  |                   |           |   |  |   |           |   |  |   |           |   |  |   |          
|Basic                                                                       |                               | $                      | (10.09    | )                 |  |                            |                  | $ | (0.18             | )                            |  |   |                  |   |  | $                 | (0.35     | ) |  | $ | 0.97      |   |  | $ | 0.98      |   |  | $ | 0.12     
|                                                                            |                               |                        |           |                   |  |                            |                  |   |                   |                              |  |   |                  |   |  |                   |           |   |  |   |           |   |  |   |           |   |  |   |          
|Diluted                                                                     |                               | $                      | (10.09    | )                 |  |                            |                  | $ | (0.18             | )                            |  |   |                  |   |  | $                 | (0.35     | ) |  | $ | 0.97      |   |  | $ | 0.97      |   |  | $ | 0.12     
|                                                                            |                               |                        |           |                   |  |                            |                  |   |                   |                              |  |   |                  |   |  |                   |           |   |  |   |           |   |  |   |           |   |  |   |          



26



---

##### Table of Contents

##### Index to Financial Statements

|                                                       |                               |             |          |                   |  |                            |                        |   |                   |                              |  |   |                  |   |  |                   |         |   |  |   |          |   |  |   |         |   |  |   |         |  
|------------------------------------------------------ | ----------------------------- | ----------- | -------- | ----------------- |  | -------------------------- | ---------------------- | - | ----------------- | ---------------------------- |  | - | ---------------- | - |  | ----------------- | ------- | - |  | - | -------- | - |  | - | ------- | - |  | - | ------- | -
|                                                       |                               | Predecessor |          |                   |  |                            | Company                |   |                   | Predecessor& CompanyCombined |  |   | Company          |  
|                                                       | 352 DaysEndedDecember 20,2005 |             |          |                   |  | 12 DaysEndedJanuary 1,2006 |                        |   | Fiscal Year Ended |                             
|                                                       |                               |             |          | January 1,2006(1) |  |                            | December 31,2006       |   |                   | December 30,2007             |  |   | December 28,2008 |   |  | January 3,2010(2) |        
|                                                       |                               |             |          |                   |  |                            | (dollars in thousands) |  
|Other Financial Data:                                  |                               |             |          |                   |  |                            |                        |   |                   |                              |  |   |                  |   |  |                   |         |   |  |   |          |   |  |   |         |   |  |   |         |  
|EBITDA(12)                                             |                               | $           | 27,804   |                   |  |                            |                        | $ | (106              | )                            |  | $ | 27,698           |   |  | $                 | 44,283  |   |  | $ | 56,120   |   |  | $ | 106,971 |   |  | $ | 86,358  |  
|Adjusted EBITDA(12)                                    |                               |             | 54,515   |                   |  |                            |                        |   | (106              | )                            |  |   | 54,409           |   |  |                   | 45,225  |   |  |   | 58,304   |   |  |   | 110,648 |   |  |   | 92,248  |  
|Cash provided by (used in):                            |                               |             |          |                   |  |                            |                        |   |                   |                              |  |   |                  |   |  |                   |         |   |  |   |          |   |  |   |         |   |  |   |         |  
|Operating activities                                   |                               |             | 43,800   |                   |  |                            |                        |   | (14,721           | )                            |  |   | 29,079           |   |  |                   | 25,613  |   |  |   | 27,700   |   |  |   | 51,129  |   |  |   | 49,806  |  
|Investing activities(7)                                |                               |             | 123,118  |                   |  |                            |                        |   | (260,207          | )                            |  |   | (137,089         | ) |  |                   | (50,191 | ) |  |   | (337,959 | ) |  |   | (43,003 | ) |  |   | (53,060 | )
|Financing activities                                   |                               |             | (202,171 | )                 |  |                            |                        |   | 301,141           |                              |  |   | 98,970           |   |  |                   | 53,400  |   |  |   | 285,152  |   |  |   | (7,673  | ) |  |   | 12,946  |  
|Capital Expenditures, net(8)                           |                               |             | 46,882   |                   |  |                            |                        |   |                  |                              |  |   | 46,882           |   |  |                   | 50,191  |   |  |   | 42,690   |   |  |   | 33,003  |   |  |   | 48,240  |  
|                                                       |                               |             |          |                   |  |                            |                        |  
|Store Operating Data:                                  |                               |             |          |                   |  |                            |                        |   |                   |                              |  |   |                  |   |  |                   |         |   |  |   |          |   |  |   |         |   |  |   |         |  
|Number of retail stores (end of period)                |                               |             |          |                   |  |                            |                        |   |                   |                              |  |   | 319              |   |  |                   | 325     |   |  |   | 504      |   |  |   | 512     |   |  |   | 525     |  
|Number of wholesale locations supplied (end of period) |                               |             |          |                   |  |                            |                        |   |                   |                              |  |   | 346              |   |  |                   | 367     |   |  |   | 387      |   |  |   | 372     |   |  |   | 390     |  
|Average per retail store:                              |                               |             |          |                   |  |                            |                        |   |                   |                              |  |   |                  |   |  |                   |         |   |  |   |          |   |  |   |         |   |  |   |         |  
|Merchandise revenue(9)                                 |                               |             |          |                   |  |                            |                        |   |                   |                              |  | $ | 1,055            |   |  | $                 | 1,142   |   |  | $ | 1,271    |   |  | $ | 1,437   |   |  | $ | 1,488   |  
|Motor fuel gallons(9)                                  |                               |             |          |                   |  |                            |                        |   |                   |                              |  |   | 1,186            |   |  |                   | 1,243   |   |  |   | 1,321    |   |  |   | 1,355   |   |  |   | 1,388   |  
|Merchandise same store sales growth(9)(10)             |                               |             |          |                   |  |                            |                        |   |                   |                              |  |   | 3.6              | % |  |                   | 6.1     | % |  |   | 7.7      | % |  |   | 6.6     | % |  |   | 3.3     | %
|                                                       |                               |             |          |                   |  |                            |                        |  
|Other Operating Data:                                  |                               |             |          |                   |  |                            |                        |   |                   |                              |  |   |                  |   |  |                   |         |   |  |   |          |   |  |   |         |   |  |   |         |  
|Merchandise margin, net of shortages                   |                               |             |          |                   |  |                            |                        |   |                   |                              |  |   | 32.3             | % |  |                   | 32.6    | % |  |   | 32.5     | % |  |   | 34.3    | % |  |   | 33.3    | %
|Motor fuel gallons soldretail                         |                               |             |          |                   |  |                            |                        |   |                   |                              |  |   | 367,941          |   |  |                   | 395,338 |   |  |   | 456,527  |   |  |   | 677,308 |   |  |   | 719,649 |  
|Motor fuel gallons soldwholesale(11)                  |                               |             |          |                   |  |                            |                        |   |                   |                              |  |   | 441,543          |   |  |                   | 450,972 |   |  |   | 465,186  |   |  |   | 486,516 |   |  |   | 494,821 |  
|Average retail motor fuel price per gallon             |                               |             |          |                   |  |                            |                        |   |                   |                              |  | $ | 2.12             |   |  | $                 | 2.41    |   |  | $ | 2.65     |   |  | $ | 3.18    |   |  | $ | 2.23    |  
|Retail motor fuel gross profit cents per gallon        |                               |             |          |                   |  |                            |                        |   |                   |                              |  |   | 13.6             | ¢ |  |                   | 13.7    | ¢ |  |   | 14.8     | ¢ |  |   | 17.8    | ¢ |  |   | 14.6    | ¢
|Wholesale motor fuel gross profit cents per gallon     |                               |             |          |                   |  |                            |                        |   |                   |                              |  |   | 5.5              | ¢ |  |                   | 5.6     | ¢ |  |   | 5.5      | ¢ |  |   | 6.4     | ¢ |  |   | 4.1     | ¢



|                                                                   |                        |                |         |                  |   |                  |  |                  |         |                |   |         |  |   |        
|------------------------------------------------------------------ | ---------------------- | -------------- | ------- | ---------------- | - | ---------------- |  | ---------------- | ------- | -------------- | - | ------- |  | - | -------
|                                                                   |                        | January 1,2006 |         | December 31,2006 |   | December 30,2007 |  | December 28,2008 |         | January 3,2010
|                                                                   | (dollars in thousands)
|Balance Sheet Data:                                                |                        |                |         |                  |   |                  |  |                  |         |                |   |         |  |   |        
|Cash and cash equivalents                                          |                        | $              | 4,116   |                  | $ | 32,938           |  | $                | 7,831   |                | $ | 8,284   |  | $ | 17,976 
|Total assets                                                       |                        |                | 361,134 |                  |   | 422,327          |  |                  | 853,692 |                |   | 824,356 |  |   | 873,018
|Total debt                                                         |                        |                | 176,220 |                  |   | 120,000          |  |                  | 413,331 |                |   | 408,599 |  |   | 420,919
|Members interest/Susser Holdings Corporation Shareholders equity |                        |                | 57,581  |                  |   | 161,170          |  |                  | 183,791 |                |   | 204,247 |  |   | 209,648



|(1) | 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.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Fiscal 2009 contained 53 weeks of operations for the retail segment, while all other fiscal years reported and referenced contain 52 weeks.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------

|(3) | Reflects reclassification of sale of right to operate dealer locations. See Note 2 of the accompanying notes to Consolidated Financial Statements.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------

|(4) | Includes non-cash stock based compensation expense. Fiscal 2005 includes $17.3 million compensation expense related to the 2005 recapitalization.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------

|(5) | Other operating and miscellaneous expenses include loss (gain) on disposal of assets and impairment charges, noncontrolling interest income of our consolidated
subsidiary and other miscellaneous 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.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



27



---

##### Table of Contents

##### Index to Financial Statements

|(6) | 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.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(7) | Included in fiscal 2005 is $170 million in proceeds from the sale/leaseback completed in December 2005.
|--- | -------------------------------------------------------------------------------------------------------

|(8) | 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 sale/leaseback transaction in November 2007 involving Town & Country properties acquired. In addition, capital expenditures for 2007, 2008 and 2009 do not include purchase consideration
paid for TCFS.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(9) | Adjusted to eliminate the impact of the 53rd week in 2009.
|--- | ----------------------------------------------------------

|(10) | 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.
|---- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(11) | Excludes inter-company sales to our retail segment.
|---- | ---------------------------------------------------

|(12) | We define EBITDA as net income attributable to Susser Holdings Corporation before net interest expense, income taxes and depreciation, amortization and accretion.
Adjusted EBITDA further adjusts EBITDA by excluding 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 non-recurring transaction expenses 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 are also excluded in measuring our covenants
under our revolving credit and term loan facilities and the indenture governing our Senior 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 revolving credit and term loan facilities and the indenture governing our 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;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | 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.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------



28



---

##### Table of Contents

##### Index to Financial Statements

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



|                                                              |  |                               |         |   |                   |  |                            |                  |        |                              |                  |   |         |                  |  |   |                   |   |  |   |        |   |  |   |         |   |  |   |       
|------------------------------------------------------------- |  | ----------------------------- | ------- | - | ----------------- |  | -------------------------- | ---------------- | ------ | ---------------------------- | ---------------- | - | ------- | ---------------- |  | - | ----------------- | - |  | - | ------ | - |  | - | ------- | - |  | - | ------
|                                                              |  | Predecessor                   |         |   |                   |  | Company                    |                  |        | Predecessor& CompanyCombined |                  |   | Company
|                                                              |  | 352 DaysEndedDecember 20,2005 |         |   |                   |  | 12 DaysEndedJanuary 1,2006 |                  |        | Fiscal Year Ended           
|                                                              |  |                               |         |   | January 1,2006(1) |  |                            | December 31,2006 |        |                              | December 30,2007 |   |         | December 28,2008 |  |   | January 3,2010(2)
|                                                              |  | (dollars in thousands)       
|Net income (loss) attributable to Susser Holdings Corporation |  | $                             | (18,992 | ) |                   |  |                            | $                | (1,650 | )                            |                  | $ | (20,642 | )                |  | $ | (3,746            | ) |  | $ | 16,252 |   |  | $ | 16,477  |   |  | $ | 2,068 
|Depreciation, amortization, and accretion                     |  |                               | 25,700  |   |                   |  |                            |                  | 908    |                              |                  |   | 26,608  |                  |  |   | 22,780            |   |  |   | 29,469 |   |  |   | 40,842  |   |  |   | 44,382
|Interest expense, net                                         |  |                               | 21,096  |   |                   |  |                            |                  | 636    |                              |                  |   | 21,732  |                  |  |   | 25,201            |   |  |   | 16,152 |   |  |   | 39,256  |   |  |   | 38,103
|Income tax                                                    |  |                               |        |   |                   |  |                            |                  |       |                              |                  |   |        |                  |  |   | 48                |   |  |   | (5,753 | ) |  |   | 10,396  |   |  |   | 1,805 
|                                                              |  |                               |         |   |                   |  |                            |                  |        |                              |                  |   |         |                  |  |   |                   |   |  |   |        |   |  |   |         |   |  |   |       
|EBITDA                                                        |  | $                             | 27, 804 |   |                   |  |                            | $                | (106   | )                            |                  | $ | 27,698  |                  |  | $ | 44,283            |   |  | $ | 56,120 |   |  | $ | 106,971 |   |  | $ | 86,358
|Non-cash stock based compensation expense                     |  |                               | 1,188   |   |                   |  |                            |                  |       |                              |                  |   | 1,188   |                  |  |   | 803               |   |  |   | 2,429  |   |  |   | 3,946   |   |  |   | 3,433 
|Management fee                                                |  |                               |        |   |                   |  |                            |                  |       |                              |                  |   |        |                  |  |   | 591               |   |  |   |       |   |  |   |        |   |  |   |      
|Loss (gain) on disposal of assets and impairment charge       |  |                               | (641    | ) |                   |  |                            |                  |       |                              |                  |   | (641    | )                |  |   |                  |   |  |   | 190    |   |  |   | 9       |   |  |   | 2,402 
|Other miscellaneous(a)                                        |  |                               | 26,164  |   |                   |  |                            |                  |       |                              |                  |   | 26,164  |                  |  |   | (452              | ) |  |   | (435   | ) |  |   | (278    | ) |  |   | 55    
|                                                              |  |                               |         |   |                   |  |                            |                  |        |                              |                  |   |         |                  |  |   |                   |   |  |   |        |   |  |   |         |   |  |   |       
|Adjusted EBITDA                                               |  | $                             | 54,515  |   |                   |  |                            | $                | (106   | )                            |                  | $ | 54,409  |                  |  | $ | 45,225            |   |  | $ | 58,304 |   |  | $ | 110,648 |   |  | $ | 92,248
|                                                              |  |                               |         |   |                   |  |                            |                  |        |                              |                  |   |         |                  |  |   |                   |   |  |   |        |   |  |   |         |   |  |   |       



|(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.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------



29



---

##### Table of Contents

##### Index to Financial Statements

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          |  
|                                                        | 352 DaysEndedDecember 20,2005 |                        |         |                   |  | 12 DaysEndedJanuary 1,2006 |                  |   | Fiscal Year Ended |                             
|                                                        |                               |                        |         | January 1,2006(1) |  |                            | December 31,2006 |   |                   | December 30,2007             |  |   | December 28,2008 |   |  | January 3,2010(2) |       
|                                                        |                               | (dollars in thousands) |        
|Net cash provided by (used in) operating activities     |                               | $                      | 43,800  |                   |  |                            |                  | $ | (14,721           | )                            |  | $ | 29,079           |   |  | $                 | 25,613 |   |  | $ | 27,700 |   |  | $ | 51,129  |   |  | $ | 49,806 |  
|Changes in operating assets & liabilities               |                               |                        | (18,945 | )                 |  |                            |                  |   | 13,985            |                              |  |   | (4,960           | ) |  |                   | (6,054 | ) |  |   | 6,424  |   |  |   | 9,779   |   |  |   | 3,025  |  
|Gain (loss) on disposal of assets                       |                               |                        | 641     |                   |  |                            |                  |   |                  |                              |  |   | 641              |   |  |                   |       |   |  |   | (190   | ) |  |   | (9      | ) |  |   | (2,402 | )
|Non-cash stock based compensation expense               |                               |                        | (18,495 | )                 |  |                            |                  |   |                  |                              |  |   | (18,495          | ) |  |                   | (803   | ) |  |   | (2,429 | ) |  |   | (3,946  | ) |  |   | (3,433 | )
|Noncontrolling interest                                 |                               |                        | (70     | )                 |  |                            |                  |   | (6                | )                            |  |   | (76              | ) |  |                   | (52    | ) |  |   | (54    | ) |  |   | (48     | ) |  |   | (39    | )
|Deferred income tax                                     |                               |                        |        |                   |  |                            |                  |   |                  |                              |  |   |                 |   |  |                   |       |   |  |   | 14,270 |   |  |   | (106    | ) |  |   | (1,124 | )
|Fair market value in non-qualifying derivatives         |                               |                        | (223    | )                 |  |                            |                  |   |                  |                              |  |   | (223             | ) |  |                   | 330    |   |  |   |       |   |  |   |        |   |  |   |       |  
|Amortization of debt premium                            |                               |                        |        |                   |  |                            |                  |   |                  |                              |  |   |                 |   |  |                   |       |   |  |   |       |   |  |   | 520     |   |  |   | 617    |  
|Interest expense, net                                   |                               |                        | 21,096  |                   |  |                            |                  |   | 636               |                              |  |   | 21,732           |   |  |                   | 25,201 |   |  |   | 16,152 |   |  |   | 39,256  |   |  |   | 38,103 |  
|Income tax                                              |                               |                        |        |                   |  |                            |                  |   |                  |                              |  |   |                 |   |  |                   | 48     |   |  |   | (5,753 | ) |  |   | 10,396  |   |  |   | 1,805  |  
|                                                        |                               |                        |         |                   |  |                            |                  |   |                   |                              |  |   |                  |   |  |                   |        |   |  |   |        |   |  |   |         |   |  |   |        |  
|EBITDA                                                  |                               | $                      | 27,804  |                   |  |                            |                  | $ | (106              | )                            |  | $ | 27,698           |   |  | $                 | 44,283 |   |  | $ | 56,120 |   |  | $ | 106,971 |   |  | $ | 86,358 |  
|Non-cash stock based compensation expense               |                               |                        | 1,188   |                   |  |                            |                  |   |                  |                              |  |   | 1,188            |   |  |                   | 803    |   |  |   | 2,429  |   |  |   | 3,946   |   |  |   | 3,433  |  
|Management fee                                          |                               |                        |        |                   |  |                            |                  |   |                  |                              |  |   |                 |   |  |                   | 591    |   |  |   |       |   |  |   |        |   |  |   |       |  
|Loss (gain) on disposal of assets and impairment charge |                               |                        | (641    | )                 |  |                            |                  |   |                  |                              |  |   | (641             | ) |  |                   |       |   |  |   | 190    |   |  |   | 9       |   |  |   | 2,402  |  
|Other miscellaneous(a)                                  |                               |                        | 26,164  |                   |  |                            |                  |   |                  |                              |  |   | 26,164           |   |  |                   | (452   | ) |  |   | (435   | ) |  |   | (278    | ) |  |   | 55     |  
|                                                        |                               |                        |         |                   |  |                            |                  |   |                   |                              |  |   |                  |   |  |                   |        |   |  |   |        |   |  |   |         |   |  |   |        |  
|Adjusted EBITDA                                         |                               | $                      | 54,515  |                   |  |                            |                  | $ | (106              | )                            |  | $ | 54,409           |   |  | $                 | 45,225 |   |  | $ | 58,304 |   |  | $ | 110,648 |   |  | $ | 92,248 |  
|                                                        |                               |                        |         |                   |  |                            |                  |   |                   |                              |  |   |                  |   |  |                   |        |   |  |   |        |   |  |   |         |   |  |   |        |  



|(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.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------



30



---

##### Table of Contents

##### Index to Financial Statements

|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 2007 and 2008 presented herein each included 52 weeks
and the fiscal year 2009 for the retail segment presented herein includes 53 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 under 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;
| | - |  | ------------------------------------------------------



| |  |  | Sensitive economic conditions that impact consumer spending;
| | - |  | ------------------------------------------------------------



| |  |  | 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;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------



31



---

##### Table of Contents

##### Index to Financial Statements

| |  |  | Dependence on suppliers for credit terms;
| | - |  | -----------------------------------------



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



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



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



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



| |  |  | Changes in accounting standards, policies or estimates;
| | - |  | -------------------------------------------------------



| |  |  | Impairment of goodwill or indefinite lived assets; 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 19, 2010. 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 January 3, 2010, our retail segment operated 525 convenience stores in Texas, New
Mexico and Oklahoma, offering merchandise, food service, motor fuel and other services.

For the year ended January 3,
2010, we sold 1,214.5 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, which we refer to as
dealers, unbranded convenience stores and other end users. We believe our combined retail/wholesale business model makes it possible for us to pursue strategic acquisition opportunities and operate acquired properties under either
format, providing an optimized return on investment. Our market share and scale allows the integration of new or acquired stores while minimizing overhead costs. In addition, we believe our foodservice and merchandising offerings distinguish us from
our competition, providing the opportunity for increased traffic in our stores.

In August 2009, we acquired 25 Quick Stuff
convenience stores in Texas and Louisiana from Jack in the Box Inc. The acquisition included leaseholds for 24 stores and the real estate underlying one property. Our wholesale segment was already supplying fuel to 11 of the 25 stores. Our retail
segment is currently operating seven of the Texas stores, all or some of which will be rebranded to our Stripes brand, with the balance of the stores sold or sublet to independent dealers in our wholesale segment, along with long-term fuel supply
agreements. The acquisition was funded with cash on the balance sheet, and the net cash outlay, after giving consideration to proceeds received from the conversion of most of the units to wholesale dealers, was not material to our balance sheet.

During 2009, we added 15 stores to the retail segment and closed two stores. Retail stores added include seven
newly-constructed stores, one acquired and remodeled store and seven acquired Quick Stuff stores. Up to three of the Quick Stuff stores may be converted to wholesale dealer operations in the future. We added 34 dealer sites to our wholesale segment
and discontinued 16, for a total of 390 wholesale dealers as of January 3, 2010.



32



---

##### Table of Contents

##### Index to Financial Statements

Our total revenues, net income attributable to Susser Holdings Corporation and Adjusted
EBITDA were $3,307.3 million, $2.1million and $92.2 million, respectively, for fiscal 2009, compared to $4,240.6 million, $16.5 million and $110.6 million, respectively, for fiscal 2008. 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.

Market and Industry Trends

The economy in Texas, Oklahoma and New Mexico fared better than many other parts of the nation in 2008 and early 2009, partly buoyed by a relatively stable housing market, a healthy regional banking
market and relatively strong population growth. However, our markets experienced a sharp increase in unemployment and reduced economic activity beginning in mid-2009 and continuing through the end of the year. In spite of the current economic
trends, our business has been more resilient than many other retail formats, and during 2009 we still experienced positive comparable merchandise and fuel volume results for the full year over the prior periods, although we did report a decrease in
comparable merchandise sales for the fourth quarter 2009. This was the first negative quarter for comparable merchandise sales since the third quarter of 2005. We believe that blue collar males are core customers at our convenience stores,
especially in our restaurant offering. Their unemployment rates increased materially during 2009 in our region. Construction, oil and gas, and trucking are industries that help drive our sales.

After experiencing substantial motor fuel price volatility during 2007 and 2008, energy prices declined sharply at the end of 2008 and then
generally followed a slowly increasing trend throughout 2009. Higher energy prices directly contribute to increased credit card and utility costs, and indirectly cause inflationary pressures on many prices of delivered products. Although we are
unable to anticipate future trends in energy prices, in general, greater volatility in energy prices provide opportunities to enhance fuel margins. Despite future movements in energy prices, we believe our growth in scale, geographic
diversification, combined retail/wholesale format and larger format retail stores offering more fueling stations provide us the ability to minimize the negative impacts of fuel price movements.

The tightening in the nations credit markets has affected our lenders and the real estate markets we relied on in the recent years to
finance significant acquisitions and new store development. We have been able to access alternative sources of financing, and completed 10 sale/leaseback transactions during 2009, for proceeds of $24.8 million. 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 economy and in the capital markets. As of January 3, 2010, we had $25.8
million drawn and $12.1 million in standby letters of credit issued against our $120.0 million revolving line of credit. As of January 3, 2010, our unused availability under the revolver was $61.3 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. Our larger format stores with expanded parking facilities allow us to
handle more customers during peak times and to provide more product variety and enhanced offerings such as foodservice, thereby increasing store traffic. These additional offerings result in a lower overall percentage of our sales and gross profit
resulting from cigarettes than the industry average, which reduces our dependence on cigarette sales to drive operating results. Our larger and more efficient fueling facilities provide more fueling positions to increase customer traffic during peak
drive times and during periods of intense price competition in the stores neighborhood.



33



---

##### Table of Contents

##### Index to Financial Statements

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, movie rentals 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 end
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, sale of rights to operate
dealer locations and nominal commission income on various programs we offer to our branded dealers. These 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 and equipment 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.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



34



---

##### Table of Contents

##### Index to Financial Statements

| |  |  | 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 key performance measures.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------

We define EBITDA as net income attributable to Susser Holdings Corporation before net interest expense,
income taxes and depreciation, amortization and accretion. Adjusted EBITDA further adjusts EBITDA by excluding 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 non-recurring transaction expenses 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 are also excluded in measuring our covenants under our revolving credit facility and the indenture governing our Senior Notes.

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 Senior
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;
| | - |  | --------------------------------------------------------------------------



35



---

##### Table of Contents

##### Index to Financial Statements

| |  |  | 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.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------

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 30,2007(1)                                        |            |           | December 30,2007IncludingTCFS(2) |  |   | December 28,2008 |   |  | January 3,2010 |          
|                                                      | (dollars and gallons in thousands, except per gallon data) |           
|Revenue:                                              |                                                            |            |           |                                  |  |   |                  |   |  |                |           |   |  |   |           |  
|Merchandise sales                                     |                                                            | $          | 444,218   |                                  |  | $ | 653,032          |   |  | $              | 729,857   |   |  | $ | 784,424   |  
|Motor fuelretail                                     |                                                            |            | 1,211,751 |                                  |  |   | 1,768,635        |   |  |                | 2,150,727 |   |  |   | 1,605,534 |  
|Motor fuelwholesale                                  |                                                            |            | 1,035,469 |                                  |  |   | 1,047,605        |   |  |                | 1,323,495 |   |  |   | 875,925   |  
|Other income(3)                                       |                                                            |            | 26,298    |                                  |  |   | 35,560           |   |  |                | 36,566    |   |  |   | 41,425    |  
|                                                      |                                                            |            |           |                                  |  |   |                  |   |  |                |           |   |  |   |           |  
|Total revenue                                         |                                                            | $          | 2,717,736 |                                  |  | $ | 3,504,832        |   |  | $              | 4,240,645 |   |  | $ | 3,307,308 |  
|Gross Profit:                                         |                                                            |            |           |                                  |  |   |                  |   |  |                |           |   |  |   |           |  
|Merchandise                                           |                                                            | $          | 144,566   |                                  |  | $ | 211,740          |   |  | $              | 250,642   |   |  | $ | 261,084   |  
|Motor fuelretail                                     |                                                            |            | 67,588    |                                  |  |   | 111,770          |   |  |                | 120,556   |   |  |   | 105,021   |  
|Motor fuelwholesale                                  |                                                            |            | 25,653    |                                  |  |   | 26,633           |   |  |                | 30,934    |   |  |   | 20,207    |  
|Other(3)                                              |                                                            |            | 25,166    |                                  |  |   | 33,100           |   |  |                | 35,278    |   |  |   | 41,067    |  
|                                                      |                                                            |            |           |                                  |  |   |                  |   |  |                |           |   |  |   |           |  
|Total Gross Profit                                    |                                                            | $          | 262,973   |                                  |  | $ | 383,243          |   |  | $              | 437,410   |   |  | $ | 427,379   |  
|Adjusted EBITDA(4):                                   |                                                            |            |           |                                  |  |   |                  |   |  |                |           |   |  |   |           |  
|Retail                                                |                                                            | $          | 44,306    |                                  |  | $ |                 |   |  | $              | 91,734    |   |  | $ | 78,017    |  
|Wholesale                                             |                                                            |            | 20,342    |                                  |  |   |                 |   |  |                | 24,849    |   |  |   | 19,128    |  
|Other                                                 |                                                            |            | (6,344    | )                                |  |   |                 |   |  |                | (5,935    | ) |  |   | (4,897    | )
|                                                      |                                                            |            |           |                                  |  |   |                  |   |  |                |           |   |  |   |           |  
|Total Adjusted EBITDA                                 |                                                            | $          | 58,304    |                                  |  | $ | 99,769           |   |  | $              | 110,648   |   |  | $ | 92,248    |  
|Retail merchandise margin                             |                                                            |            | 32.5      | %                                |  |   | 32.4             | % |  |                | 34.3      | % |  |   | 33.3      | %
|Merchandise same store sales growth                   |                                                            |            | 7.7       | %                                |  |   |                 |   |  |                | 6.6       | % |  |   | 3.3       | %
|Merchandise same store sales growth including TCFS(2) |                                                            |            |          |                                  |  |   |                 |   |  |                | 7.8       | % |  |   |          |  
|Average per retail store:                             |                                                            |            |           |                                  |  |   |                  |   |  |                |           |   |  |   |           |  
|Merchandise sales                                     |                                                            | $          | 1,271     |                                  |  | $ | 1,321            |   |  | $              | 1,437     |   |  | $ | 1,488     |  
|Motor fuel gallons                                    |                                                            |            | 1,321     |                                  |  |   | 1,353            |   |  |                | 1,355     |   |  |   | 1,388     |  
|Motor fuel gallons sold:                              |                                                            |            |           |                                  |  |   |                  |   |  |                |           |   |  |   |           |  
|Retail                                                |                                                            |            | 456,527   |                                  |  |   | 657,215          |   |  |                | 677,308   |   |  |   | 719,649   |  
|Wholesale                                             |                                                            |            | 465,186   |                                  |  |   | 470,278          |   |  |                | 486,516   |   |  |   | 494,821   |  
|Average retail price of motor fuel                    |                                                            | $          | 2.65      |                                  |  | $ | 2.69             |   |  | $              | 3.18      |   |  | $ | 2.23      |  
|Motor fuel gross profit cents per gallon(3):          |                                                            |            |           |                                  |  |   |                  |   |  |                |           |   |  |   |           |  
|Retail                                                |                                                            |            | 14.8      | ¢                                |  |   | 17.0             | ¢ |  |                | 17.8      | ¢ |  |   | 14.6      | ¢
|Wholesale                                             |                                                            |            | 5.5       | ¢                                |  |   | 5.7              | ¢ |  |                | 6.4       | ¢ |  |   | 4.1       | ¢



|(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.
|--- | --------------------------------------------------------------------------------------------



36



---

##### Table of Contents

##### Index to Financial Statements

|(3) | Reflects reclassification of sale of rights to operate dealer locations. See Note 2 of the accompanying Notes to Financial Statements.
|--- | --------------------------------------------------------------------------------------------------------------------------------------

|(4) | We define EBITDA as net income attributable to Susser Holdings Corporation before net interest expense, income taxes and depreciation, amortization and accretion.
Adjusted EBITDA further adjusts EBITDA by excluding 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 non-recurring transaction expenses 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 are also excluded in measuring our covenants
under our revolving credit facility and the indenture governing our Senior Notes. 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.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

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



|                                                        |                        |                              |                  |  |   |             |   |  |          |        |   |  |   |        |  
|------------------------------------------------------- | ---------------------- | ---------------------------- | ---------------- |  | - | ----------- | - |  | -------- | ------ | - |  | - | ------ | -
|                                                        |                        | 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    |  
|Noncontrolling 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    |  
|Other miscellaneous (income) expense                    |                        |                              |                 |  |   |            |   |  |          | (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     |  
|Noncontrolling 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 change |                        |                              | (55    | )                |  |             | 63     |  |          | 1       |   |  |   | 9       |  
|Other miscellaneous (income) expense                    |                        |                              |       |                  |  |             |       |  |          | (278    | ) |  |   | (278    | )
|                                                        |                        |                              |        |                  |  |             |        |  |          |         |   |  |   |         |  
|Adjusted EBITDA                                         |                        | $                            | 91,734 |                  |  | $           | 24,849 |  | $        | (5,935  | ) |  | $ | 110,648 |  
|                                                        |                        |                              |        |                  |  |             |        |  |          |         |   |  |   |         |  



37



---

##### Table of Contents

##### Index to Financial Statements

|                                                        |  |                            |        |                  |   |        |             |  |   |          |   |  |   |        |  
|------------------------------------------------------- |  | -------------------------- | ------ | ---------------- | - | ------ | ----------- |  | - | -------- | - |  | - | ------ | -
|                                                        |  | Year Ended January 3, 2010 |       
|                                                        |  | RetailSegment              |        | WholesaleSegment |   |        | AllOther(a) |  |   | Total(b) |  
|                                                        |  | (dollars in thousands)     |       
|Operating income (loss)                                 |  | $                          | 36,837 |                  | $ | 14,048 |             |  | $ | (8,815   | ) |  | $ | 42,070 |  
|Depreciation, amortization and accretion                |  |                            | 38,772 |                  |   | 5,086  |             |  |   | 524      |   |  |   | 44,382 |  
|Other miscellaneous                                     |  |                            |       |                  |   |       |             |  |   | (55      | ) |  |   | (55    | )
|Noncontrolling interest                                 |  |                            |       |                  |   |       |             |  |   | (39      | ) |  |   | (39    | )
|                                                        |  |                            |        |                  |   |        |             |  |   |          |   |  |   |        |  
|EBITDA                                                  |  |                            | 75,609 |                  |   | 19,134 |             |  |   | (8,385   | ) |  |   | 86,358 |  
|Non-cash stock based compensation expense               |  |                            |       |                  |   |       |             |  |   | 3,433    |   |  |   | 3,433  |  
|Loss (gain) on disposal of assets and impairment change |  |                            | 2,408  |                  |   | (6     | )           |  |   |         |   |  |   | 2,402  |  
|Other miscellaneous (income) expense                    |  |                            |       |                  |   |       |             |  |   | 55       |   |  |   | 55     |  
|                                                        |  |                            |        |                  |   |        |             |  |   |          |   |  |   |        |  
|Adjusted EBITDA                                         |  | $                          | 78,017 |                  | $ | 19,128 |             |  | $ | (4,897   | ) |  | $ | 92,248 |  
|                                                        |  |                            |        |                  |   |        |             |  |   |          |   |  |   |        |  



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

|(b) | Reference is made to footnote 12 in Item 6. Selected Financial Data for a reconciliation of total EBITDA and Adjusted EBITDA to net income attributable to
Susser Holdings Corporation and cash flow from operating activities.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Fiscal 2009 Compared to Fiscal 2008

The following comparative discussion of results for fiscal year 2009 compared to fiscal year 2008 compares the 53-week period of retail
operations ended January 3, 2010 and 52-week period of operations ended December 28, 2008 of Susser Holdings Corporation. Our wholesale segment operates on a calendar year and is not impacted by the 52/53 week retail calendar. Our 2009
results partially reflect the 15 retail stores added during fiscal 2009, as well as full results from the 12 stores added in 2008.

Total Revenue. Total revenue for fiscal 2009 was $3,307.3 million, a decrease of $933.3 million, or 22.0%, over 2008. The decrease in total revenue was driven by a 25.3% decrease in retail fuel revenue and a 33.8% decrease in
wholesale fuel revenue, partly offset by an increase in merchandise sales of 7.5%, as further discussed below. The extra week in 2009 contributed approximately $46.1 million in incremental revenue.

Total Gross Profit. Total gross profit for fiscal 2009 was $427.4 million, a decrease of $10.0 million, or 2.3%, over 2008.
The decrease was driven by lower fuel margins, partly offset by the impact of the new stores constructed or acquired during 2008 and 2009 ($9.1 million of growth in gross profit), increased merchandise gross profit and the extra week in 2009, as
further described below.

Merchandise Sales and Gross Profit. Merchandise sales were $784.4 million for fiscal
2009, a $54.6 million, or 7.5%, increase over 2008. This increase was primarily due to a 3.3%, or $23.9 million, merchandise same store sales increase, approximately $14.0 million in additional merchandise sales due to the extra 2009 week, and the
27 new stores built or acquired in 2008 and 2009. Merchandise same-store sales include food service sales. Key categories contributing to the same store sales increase were cigarettes (primarily attributed to tax and price increases), packaged
drinks, beer, snacks and candy. Food service includes sales from restaurant operations, hot dogs, fountain beverages, coffee, and other prepared foods.

Merchandise gross profit was $261.1 million for fiscal 2009, a $10.4 million, or 4.2%, increase over 2008, which was driven by the increase in merchandise sales slightly offset by a decrease in gross
profit margin from 34.3% to 33.3%. 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 fiscal 2009 were $1,605.5 million, a
decrease of 25.3% from 2008, driven by a 29.7% decrease in the average retail price of motor fuel partly offset by a 6.3% increase in retail gallons sold. Approximately 12.9 million gallons are attributable to the



38



---

##### Table of Contents

##### Index to Financial Statements

extra week in 2009. We sold an average of 1.4 million gallons per retail store in 2009, which is a 2.4% increase to 2008, excluding the impact of the extra week. Retail motor fuel gross
profit decreased by $15.5 million or 12.9% over 2008, due to an 18.0% decrease in retail fuel margins (accounting for a $23.1 million decrease in gross profit), partly offset by the increase in gallons sold. A portion of the decline in retail fuel
margin is attributable to steadily rising fuel costs during 2009 and a portion is due to lower volatility than in 2008 and 2007.

Wholesale Motor Fuel Sales, Gallons and Gross Profit. Wholesale motor fuel revenues to third parties for fiscal 2009 were $875.9 million, a 33.8% decrease over 2008. The decrease was driven by a 34.9% decrease in the wholesale
selling price per gallon partly offset by a 1.7% increase in gallons sold. Wholesale motor fuel gross profit of $20.2 million decreased $10.7 million or 34.7% from 2008 due to a 35.8% decrease in the gross profit per gallon from 6.4 cents to 4.1
cents per gallon (accounting for an $11.3 million decrease in gross profit), partly offset by the increase in gallons sold. A portion of the decline in wholesale fuel margin is attributable to a lower price per gallon, a portion is due to steadily
rising fuel costs during 2009, and a portion is due to lower volatility than in 2008 and 2007.

Other Revenue and Gross
Profit. Other revenue of $41.4 million for fiscal 2009 increased 13.3% from 2008, with a 16.4% increase in associated gross profit. The increase is primarily attributed to $2.8 million from sale of rights to operate dealer locations in
connection with the Quick Stuff sites acquired.

Personnel Expense. For fiscal 2009, personnel expense was
$149.9 million, an increase of $16.8 million, or 12.6%, over 2008. Of the increase in personnel expense, $4.8 million was attributable to the new stores acquired and constructed during 2008 and 2009. The balance is primarily attributed to increased
pay due to the minimum wage increases in July 2008 and July 2009, increased staff tenure as employee retention improves, and approximately $2.6 million incremental personnel expense related to the extra 2009 week. The company anticipates continued
wage pressure through mid-2010 when we cycle the 2009 minimum wage hike.

General and Administrative Expenses.
For fiscal 2009, general and administrative expenses were $34.4 million compared to $36.9 million in 2008, primarily due to a $2.6 million reduction in bonus expense compared to 2008. Included in G&A is $3.4 million of non-cash stock based
compensation expense, a decrease of $0.5 million compared to 2008. We began to realize the full synergies in G&A costs from the Town & Country integration in the fourth quarter of 2008, estimated at $2.0 million annually.

Other Operating Expenses. Other operating expenses decreased by $8.7 million or 6.9% over 2008. Credit card costs of $25.3
million, or 3.5 cents per gallon, represent a decrease of $3.0 million from 2008. Utility costs also decreased $7.9 million compared to 2008, reflecting lower natural gas cost and the impact of lower negotiated contracts from utility providers
completed in 2009. These cost savings are partially offset by $3.1 million of increased costs related to the new stores. The $2.4 million in loss on disposal of assets is primarily attributable to asset disposals, approximately $0.8 million is
related to the Town & Country rebranding/upgrade project.

Rent Expense. Rent expense for fiscal 2009
of $36.9 million was $2.3 million or 6.6% higher than 2008 due primarily to rent expense on additional leased stores.

Depreciation, Amortization and Accretion. Depreciation, amortization and accretion expense for fiscal 2009 of $44.4 million was up $3.5 million or 8.7% from 2008 primarily due to an increase in depreciable assets.

Income from Operations. Income from operations for fiscal 2009 was $42.1 million, compared to $65.9 million for 2008. The
$23.8 million decrease is attributed to a $34.3 million decrease in fuel gross profit resulting from lower retail and wholesale margins, partly offset by increased merchandise gross profit and fuel gallons, and changes in operating expenses, as
described above.



39



---

##### Table of Contents

##### Index to Financial Statements

Interest Expense, Net. Net interest expense for fiscal 2009 was $38.1 million,
a decrease of $1.2 million from 2008 primarily due to lower average amounts of debt outstanding and lower interest rates on our variable-rate debt.

Income Tax.The income tax expense accrued for fiscal 2009 was $1.8 million, which consisted of $1.2 million of expense attributable to the Texas margin tax and $0.6 million of income tax
expense related to federal and state income tax. The income tax expense accrued for fiscal 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 benefit related to
federal and state income tax. See Note 15 of the accompanying Notes to Consolidated Financial Statements for further discussion of our income tax provision.

Net Income Attributable to Susser Holdings Corporation. We recorded net income attributable to Susser Holdings Corporation for fiscal 2009 of $2.1 million, compared to $16.5 million for
2008. The decrease is primarily due to the same factors impacting operating income, as described above.

Adjusted EBITDA.Adjusted EBITDA for fiscal 2009 was $92.2 million, a decrease of $18.4 million, or 16.6%, compared to 2008. We estimate approximately $1.7 million to $1.8 million of Adjusted EBITDA was attributable to
the 53rdretail week in 2009. Retail segment Adjusted
EBITDA of $78.0 million decreased by $13.7 million, or 15.0% compared to 2008, primarily due to lower fuel margins. Wholesale segment Adjusted EBITDA of $19.1 million decreased by $5.7 million, or 23.0%, from 2008 primarily due to lower fuel
margins. 2009 wholesale segment Adjusted EBITDA benefited from $2.8 million in income from the sale of rights to operate dealer locations in connection with the Quick Stuff transaction. Other segment Adjusted EBITDA reflects net expenses of $4.9
million for fiscal 2009 compared to $5.9 million for the same period in 2008.

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 $4,240.6 million, an increase of
$1,522.9 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 $437.4 million, an increase of $174.4 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



40



---

##### Table of Contents

##### Index to Financial Statements

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 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 $36.6 million for fiscal 2008 increased by 39.0% over 2007.
Gross profit associated with other revenue was $35.3 million, an increase of 40.2% 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 $7.5 million and $6.7 million, respectively, compared to $4.5 million revenue and $4.4 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



41



---

##### Table of Contents

##### Index to Financial Statements

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
$55.2 million or 77.9% 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.

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 15 of the accompanying Notes to Consolidated Financial Statements for further discussion of our income tax provision.

Net Income Attributable to Susser Holdings Corporation. We recorded net income attributable to Susser Holdings Corporation for 2008 of $16.5 million, compared to net income attributable to
Susser Holdings Corporation of $16.3 million for 2007. Excluding the benefit of the tax valuation allowance release, 2007 net income attributable to Susser Holdings Corporation would have been reported at $6.4 million. The change in net income
attributable to Susser Holdings Corporation 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 & Country acquisition, as well as other increases in gross profit. Had Town & Country been included in our results for all of



42



---

##### Table of Contents

##### Index to Financial Statements

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 and 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.

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, sale leaseback transactions, 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 summer; 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 $27.7
million, $51.1 million and $49.8 million for 2007, 2008 and 2009, respectively. The change in our cash provided from operating activities for the respective periods was primarily attributable to the changes in earnings and working capital, which
were impacted in 2008 by rapidly rising fuel costs. Our daily working capital requirements fluctuate within each month, primarily in response to the timing of motor fuel tax, sales tax and rent payments. We had $7.8 million, $8.3 million and $18.0
million of cash and cash equivalents on hand at the end of 2007, 2008 and 2009, respectively, of which $5.2 million is restricted as of January 3, 2010.

Capital Expenditures.Capital expenditures, before any sale/leasebacks and asset dispositions, were $89.8 million, $69.4 million and $74.8 million for 2007, 2008 and 2009,
respectively. Our capital spending program is focused on expenditures for new store development, store improvements, revenue enhancing projects, store maintenance projects of a normal and recurring nature, and information systems. Other than store
maintenance projects, capital expenditure plans are evaluated based on return on investment and estimated incremental cash flow. We typically spend an average of approximately $35,000 to $45,000 per retail store per year in maintenance, technology
and discretionary revenue enhancing capital expenditures plus an average of $10,000 to $15,000 per location per year for our wholesale sites. These costs do not include the one time costs of rebranding and integrating acquired sites into our
network. We estimate that we need to spend approximately half of this amount to maintain our existing stores and back office technology. We develop annual capital spending plans based on historical trends for maintenance capital, plus identified
projects for new stores, technology and revenue-generating capital. In addition to the annually recurring capital expenditures, potential acquisition opportunities are evaluated based on their anticipated return on invested capital, accretive impact
to operating results, and strategic fit. We do not generally budget for acquisitions, as the size and timing of these opportunities are difficult to predict. However, the consummation of a material acquisition could cause us to modify our other
spending plans. In fiscal 2010, we plan to invest approximately $40 to $65 million in 6 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 added 15 retail stores during 2009, which included
seven newly constructed stores and eight acquired sites. We closed two under-performing stores at the end of 2009 bringing our store count to 525 as of January 3, 2010. During 2009 our wholesale division added 34 dealers and terminated supply
at 16 dealer sites, bringing the dealer count to 390 as of January 3, 2010. We acquired 25 Quick Stuff convenience stores in Texas and Louisiana in August 2009, which consisted of 24 leaseholds and one fee property. We immediately sold the fee
property and sublet 17 sites to independent dealers, along with entering into long-term fuel supply agreements with the dealers. A net of seven new dealer sites were added in connection with the Quick Stuff transaction, as our wholesale segment
already supplied fuel to 11 of these 25 sites.



43



---

##### Table of Contents

##### Index to Financial Statements

The 2007 TCFS acquisition terms included $20 million of deferred purchase price to be paid
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, which were drawn by the escrow agent in November 2008 and 2009, respectively. All but $5.2
million of the deferred purchase price has been distributed to the TCFS shareholders, which is being held by the escrow agent pending resolution of indemnified claims. This $5.2 million of restricted cash is included in cash and cash equivalents on
the balance sheet.

We completed sale-leaseback transactions totaling $97.3 million, $34.9 million and $24.8 million for 2007,
2008 and 2009, 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 or mortgage financing, and expect net capital
spending (after lease financing) of approximately $25 to $50 million in 2010 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. Although we are currently able to access sale-leaseback and other financing, we continually assess our capital spending needs and re-evaluate our requirements based on current and expected results. In the event of a
decrease in operating results or an inability to access sale-leaseback or other financing, we could temporarily reduce capital spending without significant short-term detrimental impact to our existing business. For example, we could defer a portion
of our new store expansion program, our planned rebranding and upgrading of the Town & Country stores, or other discretionary capital spending.

Cash Flows from Financing Activities. At January 3, 2010, our outstanding debt was $417.8 million, excluding $3.2 million unamortized issuance premium on our unsecured notes. We did not
issue any additional debt during 2009. We did enter into a $10 million mortgage loan with a regional bank in February 2010, with a five-year term, 15-year amortization and variable interest based on prime rate.

Credit Facilities.On November 13, 2007, 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 January 3, 2010, we had $25.8 million outstanding under the revolving credit facility and $12.1 million in standby letters of
credit. Our borrowing base in effect at January 3, 2010, allowed a maximum borrowing, including outstanding letters of credit, of $99.2 million. This reduction in our borrowing base from the full $120 million commitment reflects the lower
relative fuel prices at year-end compared to mid-2008. 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
January 3, 2010 was $61.3 million.



44



---

##### Table of Contents

##### Index to Financial Statements

During the first quarter of 2009, the Company entered into interest rate swaps on $70
million notional principal for a three-year term. The swaps exchange a floating to fixed rate against our variable-rate term loan, and are accounted for as cash flow hedges. For more information, see Note 9 in the accompanying Notes to Consolidated
Financial Statements.

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 10 5/8% 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 10 5/8% 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 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 $7.9 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 9 in the accompanying Notes to Consolidated Financial Statements.

Long Term
Liquidity. We expect that our cash flows from operations, cash on hand, lease and mortgage 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 and our 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.



45



---

##### Table of Contents

##### Index to Financial Statements

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 January 3, 2010:



|                               |  |                        |        |      |   |        |  |      |         |      |   |            |  |       |        |  |   |         |  |   |          
|------------------------------ |  | ---------------------- | ------ | ---- | - | ------ |  | ---- | ------- | ---- | - | ---------- |  | ----- | ------ |  | - | ------- |  | - | ---------
|                               |  | Payments Due by Period
|                               |  | 2010                   |        | 2011 |   | 2012   |  | 2013 |         | 2014 |   | Thereafter |  | Total
|                               |  | (dollars in thousands)
|Long term debt obligations(1)  |  | $                      | 10,545 |      | $ | 10,545 |  | $    | 70,875  |      | $ | 300,000    |  | $     |       |  | $ |        |  | $ | 391,965  
|Interest(2)                    |  |                        | 34,973 |      |   | 34,664 |  |      | 33,209  |      |   | 30,404     |  |       |       |  |   |        |  |   | 133,250  
|Operating lease obligations(3) |  |                        | 40,876 |      |   | 40,480 |  |      | 38,669  |      |   | 38,288     |  |       | 37,636 |  |   | 411,826 |  |   | 607,775  
|                               |  |                        |        |      |   |        |  |      |         |      |   |            |  |       |        |  |   |         |  |   |          
|Total                          |  | $                      | 86,394 |      | $ | 85,689 |  | $    | 142,753 |      | $ | 368,692    |  | $     | 37,636 |  | $ | 411,826 |  | $ | 1,132,990
|                               |  |                        |        |      |   |        |  |      |         |      |   |            |  |       |        |  |   |         |  |   |          



|(1) | Payments for 2010 through 2013 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 2.25%, based on LIBOR rate and our applicable margin as of January 3, 2010), 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 January 3, 2010.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(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
January 3, 2010:



|                          |  |      |        |      |   |      |  |      |   |            |   |       |  |   |   |  |   |       
|------------------------- |  | ---- | ------ | ---- | - | ---- |  | ---- | - | ---------- | - | ----- |  | - | - |  | - | ------
|                          |  | 2010 |        | 2011 |   | 2012 |  | 2013 |   | Thereafter |   | Total
|Standby letters of credit |  | $    | 12,070 |      | $ |     |  | $    |  |            | $ |      |  | $ |  |  | $ | 12,070

At maturity,
we expect to renew a significant number of our standby letters of credit.

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 January 3, 2010, we had outstanding commitments of approximately $7.7 million for a portion of our estimated electricity requirements through 2011. 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 22 positions were outstanding at January 3, 2010 with a fair value of $174,000 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.



46



---

##### Table of Contents

##### Index to Financial Statements

See Item 8. Consolidated Financial Statements and Supplementary DataNotes to
Financial StatementsNote 21. Quarterly Results of Operations for financial and operating quarterly data for each quarter of 2007, 2008 and 2009.

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. Motor fuel prices were less volatile during 2009 than in 2007 or 2008. 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. In general, deflation would be a greater threat to our business as the companys rent and interest obligations would remain generally fixed.

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 73 positions with a fair value
of ($140,000) outstanding at December 28, 2008, and 22 positions with a fair value of ($174,000) outstanding at January 3, 2010. These fuel hedging positions are being held primarily to hedge fuel in the pipeline which we have purchased
but not taken delivery.

We periodically enter into financial instruments to hedge or partially hedge interest rate exposure.
We had no outstanding interest swaps during 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. At January 3, 2010, the interest rate swaps had a market value of
($550,000), which is classified in other noncurrent liabilities in the balance sheet.

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 assumptions. 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.



47



---

##### Table of Contents

##### Index to Financial Statements

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 indefinite 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.

At January 3, 2010, we had $242.3 million of goodwill recorded in conjunction with past business combinations, consisting of $221.6
million of retail segment goodwill and $20.7 million of wholesale segment goodwill. 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 ASC 350 IntangiblesGoodwill and Other, 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.

The impairment analysis
performed in the fourth quarter of fiscal year 2009 indicated no impairment in either the Retail or Wholesale operating segment. A summary of these results is as follows (in thousands):



|                  |  |            |         |                |   |         |  |          |        |  |    |  
|----------------- |  | ---------- | ------- | -------------- | - | ------- |  | -------- | ------ |  | -- | -
|                  |  | Fair Value |         | Carrying Value |   | Excess  |  | % Excess |       
|Retail Segment    |  | $          | 579,276 |                | $ | 481,524 |  | $        | 97,752 |  | 20 | %
|Wholesale Segment |  | $          | 136,280 |                | $ | 129,022 |  | $        | 7,258  |  | 6  | %

Our test for
2008 was performed by allocating our market capitalization to our two reporting units. We utilized market capitalization as a proxy for fair value and as the sole measure of fair value of our reporting units due to the fact that allocated market
capitalization exceeded the carrying value of both reporting units. This basic assessment of fair value did not incorporate a control premium that could be assumed if a market participant were to acquire either reporting unit. As such, for the
2008 goodwill impairment test, no difference existed between market capitalization and the fair value of the reporting units on a consolidated basis.

For the 2009 annual goodwill impairment test, the Company expanded the approach used to compute the fair value of the reporting units. As a result, an approach employing multiple valuation methodologies,
including a market approach (market price multiples of comparable companies) and an income approach (discounted cash flow analysis) was utilized. This approach is consistent with the requirement to utilize all appropriate valuation techniques as
described in ASC 820-10-35-24 Fair Value Measurements and Disclosures. ASC 820 is applicable to the Company for the first time in 2009 with respect to the annual goodwill impairment test. The



48



---

##### Table of Contents

##### Index to Financial Statements

values ascertained using these methods were weighted to obtain a total fair value. The computations require management to make significant estimates and assumptions. Critical estimates
and assumptions that are used as part of these evaluations include, among other things, selection of comparable publicly traded companies, the discount rate applied to future earnings reflecting a weighted average cost of capital rate, and
earnings growth assumptions.

A discounted cash flow analysis requires us to make various judgmental assumptions about sales,
operating margins, capital expenditures, working capital and growth rates. Assumptions about sales, operating margins, capital expenditures and growth rates are based on our budgets, business plans, economic projections, and anticipated future cash
flows. The annual planning process that we undertake to prepare the long range financial forecast takes into consideration a multitude of factors including historical growth rates and operating performance, related industry trends, macroeconomic
conditions, inflationary and deflationary forces, pricing strategies, customer demand analysis, operating trends, competitor analysis, and marketplace data, among others. In determining the fair value of our reporting units, we were required to make
significant judgments and estimates regarding the expected severity and duration of the current economic slowdown. Although the global economic slowdown began during 2008, the impact to the Texas economy was delayed and has been less severe compared
to other parts of the country. As a result, the impact of the economic slowdown on our business was minimized during 2008, however we saw an impact as 2009 progressed. The forecast assumptions for 2010 anticipate a recovery to begin in certain
markets and realization of certain benefits from cost reduction actions taken in 2009 and 2010 to improve our overall cost structure. This recovery is assumed to continue into 2011. Assumptions are also made for a normalized perpetual
growth rate for periods beyond the long range financial forecast period.

Our estimates of fair value are sensitive to changes
in all of these variables, certain of which relate to broader macroeconomic conditions outside our control. As a result, actual performance in the near and longer-term could be different from these expectations and assumptions. This could be caused
by events such as strategic decisions made in response to economic and competitive conditions and the impact of economic factors, such as continued increases in unemployment rates, on our customer base. In addition, some of the inherent estimates
and assumptions used in determining fair value of the reporting units are outside the control of management, including interest rates, cost of capital, tax rates, and our credit ratings. While we believe we have made reasonable estimates and
assumptions to calculate the fair value of the reporting units and other intangible assets, it is possible a material change could occur. If our future actual results are significantly lower than our current operating results or our estimates and
assumptions used to calculate fair value are materially different, the value determined using the discounted cash flow analysis could result in a lower value. A significant decrease in value could result in a fair value lower than carrying value,
and require us to perform the second step which could result in impairment of our goodwill.

We compared the combined total
value of the reporting units as detailed above, net of debt, to the market capitalization of the Company as of the first day of the fourth quarter of 2009, which resulted in a calculated control premium of 49.8%. Control premiums may effectively
cause a companys aggregate fair value to exceed its current market capitalization due to the ability of a controlling shareholder to benefit from synergies and other intangible assets that arise from such control. This premium can be in part
explained by the general tone of the market as indicated by premiums seen for acquisitions closed during the current year. In addition, for our stock in particular, since less than 50% of the Companys stock is publicly traded, a
marketability/control premium on the Company as a whole would be present.

Subsequent to the date of our annual impairment
test, we experienced a decline in our market capitalization. We evaluated this change in circumstance pursuant to the requirements of ASC 350-20-35-30 to determine if an impairment indicator had occurred in between our annual testing dates.
Furthermore, we are unaware of any specific events or changes in circumstances precipitating the decline in market capitalization that would represent an indicator of impairment. Although we believe that an indicator of impairment has not occurred
subsequent to our annual evaluation, we reviewed the assumptions used in our discounted cash flow analysis and believe these



49



---

##### Table of Contents

##### Index to Financial Statements

assumptions to still be relevant and indicative of our current operating environment. In addition, the Company believes that this decrease in market price is temporary and therefore does not be
consider the decline to be a significant factor in the determination of the fair value of the Company for purposes of the goodwill impairment test. If the decline in stock price persists, however, we may need to perform additional interim testing to
assess whether an impairment of goodwill may exist. In order to evaluate the sensitivity of our market capitalization relative to our computed fair value, we calculated the amount of control premium that would be present if the calculated fair value
were equal to the carrying value of the reporting units, and this calculated value was then compared to the market price of our stock on the last day of fiscal 2009. Based on this calculation, the hypothetical calculated control premium would be
37%.

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.

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 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 ASC 410Asset Retirement and Environmental 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



50



---

##### Table of Contents

##### Index to Financial Statements

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 ASC 718 CompensationStock Compensation(ASC 718) at the beginning of fiscal 2006 as a
private company, and as such are applying ASC 718 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 ASC 718. We recognize this compensation expense net of an estimated forfeiture rate over the requisite service period of the award. 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.

ASC 718 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.



51



---

##### Table of Contents

##### Index to Financial Statements

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 ASC 740 Income Taxes (ASC 740), 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 ASC 740 Income Taxes (previously reported as FIN 48) effective for fiscal years beginning after December 15, 2006. ASC 740, 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

FASB ASC Topic 805. In December 2007, the FASB issued SFAS No. 141R,
Business Combinations which was primarily codified into Topic 805 Business Combinations in the ASC. This guidance modifies certain aspects of how the acquiring entity recognizes and measures identifiable assets, liabilities
assumed, any noncontrolling interest in the acquiree and the goodwill acquired in a business combination. This guidance was effective for financial statements issued for fiscal years beginning after December 15, 2008. The adoption of this
guidance did not have a material impact on our consolidated financial statements.

FASB ASC Topic 810. In
December 2007, the FASB issued SFAS No. 160, Noncontrolling Interests in Consolidated Financial Statements, an Amendment of ARB 51, which was primarily codified into Topic 810 Consolidations in the ASC. This
guidance established new accounting and reporting standards for the noncontrolling interest in a subsidiary and for the deconsolidation of a subsidiary. This guidance was 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 applied retrospectively. The adoption of this guidance as of the beginning of our 2009 fiscal year did not have a
material impact on our consolidated financial statements.

FASB ASC Topic 825. In April 2009, the FASB issued
FSP No. FAS-107-1 and APB 28-1, Interim Disclosures about Fair Value of Financial Instruments which was primarily codified into Topic 825 Financial Instruments in the ASC. This guidance amends previous Topic 825 guidance,
to require disclosures about fair values of financial instruments for interim reporting periods as well as in annual financial statements. This guidance was effective for interim reporting periods ending after June 15, 2009. We have included
these additional disclosures in Note 9. The adoption of this guidance did not have a material impact on our consolidated financial statements.

FASB ASC Topic 855. In May 2009, the FASB issued SFAS No. 165, Subsequent Events which was primarily codified into Topic 855 Subsequent Events in the ASC.
This guidance was issued in order to establish principles and requirements for reviewing and reporting subsequent events. On February 24th2010, the



52



---

##### Table of Contents

##### Index to Financial Statements

FASB issued Accounting Standards Update (ASU) 2010-09 to amend ASC 855, Subsequent Events. As a result, SEC registrants will not disclose the date through which management evaluated subsequent
events in the financial statements  either in originally issued financial statements or reissued financial statements. The adoption of this guidance did not have an impact on our consolidated financial statements (see Note 1).

FASB ASC Topic 105. In June 2009, the FASB issued SFAS No. 168, The FASB Accounting Standards
Codification and the Hierarchy of Generally Accepted Accounting Principles (FASB ASC) which was primarily codified into Topic 105 Generally Accepted Accounting Standards in the ASC. This guidance becomes the
single source of authoritative nongovernmental U.S. generally accepted accounting principles (GAAP), superseding all existing accounting standard documents and related accounting literature. The guidance is effective for interim and
annual periods ending after September 15, 2009. The Company adopted this guidance beginning in the third quarter of 2009. This guidance does not have an impact on our financial condition or results of operation, but impacts all related
disclosures as all references to authoritative accounting literature reflect the newly adopted codification.

FASB ASU No. 2010-006. In January 2010, the FASB issued ASU No. 2010-06, Fair Value Measurements and Disclosures (Topic 820)Improving Disclosures about Fair Value Measurements.This guidance will require
reporting entities to provide information about movements of assets among Levels 1 and 2 of the three-tier fair value hierarchy established by ASC 820 and provide a reconciliation of purchases, sales, issuance, and settlements of financial
instruments valued with a Level 3 method, which is used to price the hardest to value instruments. Entities will have to provide fair value measurement disclosures for each class of financial assets and liabilities. The guidance will be effective
for any fiscal year that begins after December 15, 2010. The company does not anticipate the adoption of ASU No. 2010-006 to have a material impact on our 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 January 3, 2010, we had $25.8 million outstanding on the credit facility. Our term loan facility, under which $91.9 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 January 3, 2010 would be to change interest expense by approximately $0.9 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.

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. 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.



53



---

##### Table of Contents

##### Index to Financial Statements

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.

For more information on our hedging activity, please see Note 9 in the Accompanying Notes to Consolidated Financial Statements.



|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 at the reasonable assurance level for which they were designed in 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 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;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------



54



---

##### Table of Contents

##### Index to Financial Statements

| |  |  | 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 January 3, 2010, 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 January 3, 2010, 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 January 3, 2010. The report, which expresses an unqualified opinion
on the effectiveness of the Companys internal control over financial reporting as of January 3, 2010, 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 2009 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.



55



---

##### Table of Contents

##### Index to Financial Statements

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 January 3, 2010, 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
January 3, 2010, 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 January 3, 2010 and December 28, 2008, and the related consolidated statements of operations, shareholders
equity, and cash flows for the years ended January 3, 2010, December 28, 2008 and December 30, 2007 of Susser Holdings Corporation and our report dated March 19, 2010 expressed an unqualified opinion thereon.

/s/ ERNST & YOUNG LLP

San Antonio, Texas

March 19, 2010



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

None.



56



---

##### Table of Contents

##### Index to Financial Statements

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 2010 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 2010 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 2010 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 2010 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 2010 annual meeting of stockholders.



57



---

##### Table of Contents

##### Index to Financial Statements

PART IV



|Item 15: | Exhibits, 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
January 3, 2010.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



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



|                                                                                                                              |  |     
|----------------------------------------------------------------------------------------------------------------------------- |  | ----
|                                                                                                                              |  | Page
|Report of Independent Registered Public Accounting Firm                                                                       |  | F-2 
|                                                                                                                              | 
|Consolidated Balance Sheets as of December 28, 2008 and January 3, 2010                                                       |  | F-3 
|                                                                                                                              | 
|Consolidated Statements of Operations for the Years Ended December 30, 2007, December 
28, 2008 and January 3, 2010           |  | F-4 
|                                                                                                                              | 
|Consolidated Statements of Shareholders Equity for the Years Ended December 30, 2007, 
December 28, 2008 and January 3, 2010 |  | F-5 
|                                                                                                                              | 
|Consolidated Statements of Cash Flows for the Years Ended December 30, 2007, December 
28, 2008 and January 3, 2010           |  | 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:
| | -- | ---------



| |  | The list of exhibits attached to this Annual Report on Form 10-K is incorporated herein by reference.
| |  | -----------------------------------------------------------------------------------------------------



58



---

##### Table of Contents

##### Index to Financial Statements

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 19, 2010


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 19, 2010
|                                                     |  |                                                                                                                    
|/s/    MARY E.
SULLIVAN Mary E. Sullivan             |  | Executive Vice President and Chief Financial Officer (Principal Financial Officer and Principal Accounting
Officer) |  | March 19, 2010
|                                                     |  |                                                                                                                    
|/s/    WILLIAM F. DAWSON,
JR. William F. Dawson, Jr. |  | Director                                                                                                            |  | March 19, 2010
|                                                     |  |                                                                                                                    
|/s/    DAVID P.
ENGEL David P. Engel                 |  | Director                                                                                                            |  | March 19, 2010
|                                                     |  |                                                                                                                    
|/s/    BRUCE W.
KRYSIAK Bruce W. Krysiak             |  | Director                                                                                                            |  | March 19, 2010
|                                                     |  |                                                                                                                    
|/s/    ARMAND S.
SHAPIRO Armand S. Shapiro           |  | Director                                                                                                            |  | March 19, 2010
|                                                     |  |                                                                                                                    
|/s/    RONALD G.
STEINHART Ronald G. Steinhart       |  | Director                                                                                                            |  | March 19, 2010
|                                                     |  |                                                                                                                    
|/s/    SAM J.
SUSSER Sam J. Susser                   |  | Director                                                                                                            |  | March 19, 2010



59



---

##### Table of Contents

##### Index to Financial Statements

INDEX TO CONSOLIDATED FINANCIAL STATEMENTS



|                                                                                                                              |  |     
|----------------------------------------------------------------------------------------------------------------------------- |  | ----
|                                                                                                                              |  | Page
|Report of Independent Registered Public Accounting Firm                                                                       |  | F-2 
|                                                                                                                              | 
|Consolidated Balance Sheets as of December 28, 2008 and January 3, 2010                                                       |  | F-3 
|                                                                                                                              | 
|Consolidated Statements of Operations for the Years Ended December 30, 2007, December 
28, 2008 and January 3, 2010           |  | F-4 
|                                                                                                                              | 
|Consolidated Statements of Shareholders Equity for the Years Ended December 30, 2007, 
December 28, 2008 and January 3, 2010 |  | F-5 
|                                                                                                                              | 
|Consolidated Statements of Cash Flows for the Years Ended December 30, 2007, December 
28, 2008 and January 3, 2010           |  | F-6 
|                                                                                                                              | 
|Notes to the Consolidated Financial Statements                                                                                |  | F-7 



F-1



---

##### Table of Contents

##### Index to Financial Statements

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 (the Company) as of January 3, 2010 and
December 28, 2008, and the related consolidated statements of operations, shareholders equity, and cash flows for the years ended January 3, 2010, December 28, 2008 and December 30, 2007. 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 January 3, 2010 and December 28, 2008, and the consolidated results of its operations and its cash flows for the years ended January 3, 2010, December 28, 2008 and December 30, 2007, in
conformity with U.S. generally accepted accounting principles.

As discussed in Note 2 to the consolidated financial
statements, in 2009 Susser Holdings Corporation changed its presentation of noncontrolling interests with the adoption of FASB Statement No. 160, Noncontrolling Interests in Consolidated Financial Statements, an amendment of ARB No. 51
(codified in FASB Accounting Standards Codification (ASC) Topic 810, Consolidation) effective December 29, 2008.

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 January 3, 2010, 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 19, 2010 expressed an unqualified opinion thereon.

/s/ ERNST & YOUNG LLP

San Antonio, Texas

March 19, 2010



F-2



---

##### Table of Contents

##### Index to Financial Statements

SUSSER HOLDINGS CORPORATION

CONSOLIDATED BALANCE SHEETS



|                                                                                                                                                                                                     |  |                        |         |                |   |         |  
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ---------------------- | ------- | -------------- | - | ------- | -
|                                                                                                                                                                                                     |  | December 28,2008       |         | January 3,2010 |  
|                                                                                                                                                                                                     |  | (dollars in thousands) |        
|Assets                                                                                                                                                                                               |  |                        |         |                |   |         |  
|Current assets:                                                                                                                                                                                      |  |                        |         |                |   |         |  
|Cash and cash equivalents                                                                                                                                                                            |  | $                      | 8,284   |                | $ | 17,976  |  
|Accounts receivable, net of allowance for doubtful accounts $1,070 at December 28, 2008 and $903 at January 3, 2010                                                                                  |  |                        | 51,549  |                |   | 65,510  |  
|Inventories, net                                                                                                                                                                                     |  |                        | 62,878  |                |   | 78,788  |  
|Assets held for sale                                                                                                                                                                                 |  |                        |        |                |   | 70      |  
|Other current assets                                                                                                                                                                                 |  |                        | 4,703   |                |   | 9,437   |  
|                                                                                                                                                                                                     |  |                        |         |                |   |         |  
|Total current assets                                                                                                                                                                                 |  |                        | 127,414 |                |   | 171,781 |  
|Property and equipment, net                                                                                                                                                                          |  |                        | 408,733 |                |   | 408,771 |  
|Other assets:                                                                                                                                                                                        |  |                        |         |                |   |         |  
|Goodwill                                                                                                                                                                                             |  |                        | 237,953 |                |   | 242,295 |  
|Intangible assets, net                                                                                                                                                                               |  |                        | 34,609  |                |   | 33,144  |  
|Other noncurrent assets                                                                                                                                                                              |  |                        | 15,647  |                |   | 17,027  |  
|                                                                                                                                                                                                     |  |                        |         |                |   |         |  
|Total other assets                                                                                                                                                                                   |  |                        | 288,209 |                |   | 292,466 |  
|                                                                                                                                                                                                     |  |                        |         |                |   |         |  
|Total assets                                                                                                                                                                                         |  | $                      | 824,356 |                | $ | 873,018 |  
|                                                                                                                                                                                                     |  |                        |         |                |   |         |  
|Liabilities and shareholders equity                                                                                                                                                                 |  |                        |         |                |   |         |  
|Current liabilities:                                                                                                                                                                                 |  |                        |         |                |   |         |  
|Accounts payable                                                                                                                                                                                     |  | $                      | 90,911  |                | $ | 129,425 |  
|Accrued expenses and other current liabilities                                                                                                                                                       |  |                        | 34,738  |                |   | 28,632  |  
|Current maturities of long-term debt                                                                                                                                                                 |  |                        | 9,233   |                |   | 10,545  |  
|Deferred purchase priceTCFS acquisition                                                                                                                                                             |  |                        | 10,000  |                |   | 5,180   |  
|                                                                                                                                                                                                     |  |                        |         |                |   |         |  
|Total current liabilities                                                                                                                                                                            |  |                        | 144,882 |                |   | 173,782 |  
|Long-term debt                                                                                                                                                                                       |  |                        | 395,736 |                |   | 384,574 |  
|Revolving line of credit                                                                                                                                                                             |  |                        | 3,630   |                |   | 25,800  |  
|Deferred gain, long-term portion                                                                                                                                                                     |  |                        | 33,720  |                |   | 33,786  |  
|Deferred tax liability, long-term portion                                                                                                                                                            |  |                        | 28,323  |                |   | 28,846  |  
|Other noncurrent liabilities                                                                                                                                                                         |  |                        | 13,087  |                |   | 15,812  |  
|                                                                                                                                                                                                     |  |                        |         |                |   |         |  
|Total long-term liabilities                                                                                                                                                                          |  |                        | 474,496 |                |   | 488,818 |  
|Commitments and contingencies                                                                                                                                                                        |  |                        |         |                |   |         |  
|Shareholders equity:                                                                                                                                                                                |  |                        |         |                |   |         |  
|Susser Holdings Corporation shareholders equity:                                                                                                                                                    |  |                        |         |                |   |         |  
|Common stock $.01 par value; 125,000,000 shares authorized; 17,048,972 issued and 17,037,648 outstanding as of December 28,
2008; 17,158,717 issued and 17,141,393 outstanding as of January 3, 2010 |  |                        | 170     |                |   | 170     |  
|Additional paid-in capital                                                                                                                                                                           |  |                        | 180,189 |                |   | 183,880 |  
|Retained earnings                                                                                                                                                                                    |  |                        | 23,888  |                |   | 25,956  |  
|Accumulated other comprehensive loss                                                                                                                                                                 |  |                        |        |                |   | (358    | )
|                                                                                                                                                                                                     |  |                        |         |                |   |         |  
|Total Susser Holdings Corporation shareholders equity                                                                                                                                               |  |                        | 204,247 |                |   | 209,648 |  
|Noncontrolling interest                                                                                                                                                                              |  |                        | 731     |                |   | 770     |  
|                                                                                                                                                                                                     |  |                        |         |                |   |         |  
|Total shareholders equity                                                                                                                                                                           |  |                        | 204,978 |                |   | 210,418 |  
|                                                                                                                                                                                                     |  |                        |         |                |   |         |  
|Total liabilities and shareholders equity                                                                                                                                                           |  | $                      | 824,356 |                | $ | 873,018 |  
|                                                                                                                                                                                                     |  |                        |         |                |   |         |  



See accompanying notes.



F-3



---

##### Table of Contents

##### Index to Financial Statements

SUSSER HOLDINGS CORPORATION

CONSOLIDATED STATEMENTS OF OPERATIONS



|                                                                  |                                                 |            |            |                  |  |   |                |   |  |   |            |  
|----------------------------------------------------------------- | ----------------------------------------------- | ---------- | ---------- | ---------------- |  | - | -------------- | - |  | - | ---------- | -
|                                                                  |                                                 | Year Ended |           
|                                                                  | December 30,2007                                |            |            | December 28,2008 |  |   | January 3,2010 |  
|                                                                  | (dollars in thousands except per share amounts) |           
|Revenues:                                                         |                                                 |            |            |                  |  |   |                |   |  |   |            |  
|Merchandise sales                                                 |                                                 | $          | 444,218    |                  |  | $ | 729,857        |   |  | $ | 784,424    |  
|Motor fuel sales                                                  |                                                 |            | 2,247,220  |                  |  |   | 3,474,222      |   |  |   | 2,481,459  |  
|Other income                                                      |                                                 |            | 26,298     |                  |  |   | 36,566         |   |  |   | 41,425     |  
|                                                                  |                                                 |            |            |                  |  |   |                |   |  |   |            |  
|Total revenues                                                    |                                                 |            | 2,717,736  |                  |  |   | 4,240,645      |   |  |   | 3,307,308  |  
|Cost of sales:                                                    |                                                 |            |            |                  |  |   |                |   |  |   |            |  
|Merchandise                                                       |                                                 |            | 299,652    |                  |  |   | 479,215        |   |  |   | 523,340    |  
|Motor fuel                                                        |                                                 |            | 2,153,979  |                  |  |   | 3,322,732      |   |  |   | 2,356,231  |  
|Other                                                             |                                                 |            | 1,132      |                  |  |   | 1,288          |   |  |   | 358        |  
|                                                                  |                                                 |            |            |                  |  |   |                |   |  |   |            |  
|Total cost of sales                                               |                                                 |            | 2,454,763  |                  |  |   | 3,803,235      |   |  |   | 2,879,929  |  
|                                                                  |                                                 |            |            |                  |  |   |                |   |  |   |            |  
|Gross profit                                                      |                                                 |            | 262,973    |                  |  |   | 437,410        |   |  |   | 427,379    |  
|Operating expenses:                                               |                                                 |            |            |                  |  |   |                |   |  |   |            |  
|Personnel                                                         |                                                 |            | 82,459     |                  |  |   | 133,080        |   |  |   | 149,879    |  
|General and administrative                                        |                                                 |            | 27,944     |                  |  |   | 36,932         |   |  |   | 34,372     |  
|Other operating                                                   |                                                 |            | 70,831     |                  |  |   | 126,028        |   |  |   | 117,375    |  
|Rent                                                              |                                                 |            | 25,822     |                  |  |   | 34,620         |   |  |   | 36,899     |  
|Loss on disposal of assets                                        |                                                 |            | 190        |                  |  |   | 9              |   |  |   | 2,402      |  
|Depreciation, amortization, and accretion                         |                                                 |            | 29,469     |                  |  |   | 40,842         |   |  |   | 44,382     |  
|                                                                  |                                                 |            |            |                  |  |   |                |   |  |   |            |  
|Total operating expenses                                          |                                                 |            | 236,715    |                  |  |   | 371,511        |   |  |   | 385,309    |  
|                                                                  |                                                 |            |            |                  |  |   |                |   |  |   |            |  
|Income from operations                                            |                                                 |            | 26,258     |                  |  |   | 65,899         |   |  |   | 42,070     |  
|Other income (expense):                                           |                                                 |            |            |                  |  |   |                |   |  |   |            |  
|Interest expense, net                                             |                                                 |            | (16,152    | )                |  |   | (39,256        | ) |  |   | (38,103    | )
|Other miscellaneous                                               |                                                 |            | 435        |                  |  |   | 278            |   |  |   | (55        | )
|                                                                  |                                                 |            |            |                  |  |   |                |   |  |   |            |  
|Total other expense, net                                          |                                                 |            | (15,717    | )                |  |   | (38,978        | ) |  |   | (38,158    | )
|                                                                  |                                                 |            |            |                  |  |   |                |   |  |   |            |  
|Income before income taxes                                        |                                                 |            | 10,541     |                  |  |   | 26,921         |   |  |   | 3,912      |  
|Income tax (expense) benefit                                      |                                                 |            | 5,753      |                  |  |   | (10,396        | ) |  |   | (1,805     | )
|                                                                  |                                                 |            |            |                  |  |   |                |   |  |   |            |  
|Net income                                                        |                                                 |            | 16,294     |                  |  |   | 16,525         |   |  |   | 2,107      |  
|                                                                  |                                                 |            |            |                  |  |   |                |   |  |   |            |  
|Less: Net income attributable to noncontrolling interests         |                                                 |            | 42         |                  |  |   | 48             |   |  |   | 39         |  
|                                                                  |                                                 |            |            |                  |  |   |                |   |  |   |            |  
|Net income attributable to Susser Holdings Corporation            |                                                 | $          | 16,252     |                  |  | $ | 16,477         |   |  | $ | 2,068      |  
|                                                                  |                                                 |            |            |                  |  |   |                |   |  |   |            |  
|Net income per share attributable to Susser Holdings Corporation: |                                                 |            |            |                  |  |   |                |   |  |   |            |  
|Basic                                                             |                                                 | $          | 0.97       |                  |  | $ | 0.98           |   |  | $ | 0.12       |  
|Diluted                                                           |                                                 | $          | 0.97       |                  |  | $ | 0.97           |   |  | $ | 0.12       |  
|Weighted average shares outstanding:                              |                                                 |            |            |                  |  |   |                |   |  |   |            |  
|Basic                                                             |                                                 |            | 16,734,571 |                  |  |   | 16,883,965     |   |  |   | 16,936,777 |  
|Diluted                                                           |                                                 |            | 16,817,417 |                  |  |   | 16,976,320     |   |  |   | 17,022,003 |  



See accompanying notes.



F-4



---

##### Table of Contents

##### Index to Financial Statements

SUSSER HOLDINGS CORPORATION

CONSOLIDATED STATEMENTS OF SHAREHOLDERS EQUITY



|                                                                                 |  |                        |             |                                          |                                           |  |                     |                          |  |                  |      |   |  |   |         |  |   |        |   |  |   |        |   |  |   |        
|-------------------------------------------------------------------------------- |  | ---------------------- | ----------- | ---------------------------------------- | ----------------------------------------- |  | ------------------- | ------------------------ |  | ---------------- | ---- | - |  | - | ------- |  | - | ------ | - |  | - | ------ | - |  | - | -------
|                                                                                 |  | NoncontrollingInterest |             | Susser Holdings Corporation Shareholders |                                           |  | ComprehensiveIncome |                          |  | Total           
|                                                                                 |  |                        | CommonStock |                                          | AccumulatedOtherComprehensiveIncome(Loss) |  |                     | AdditionalPaid-inCapital |  | RetainedEarnings |      |   | 
|                                                                                 |  | Shares                 |             | ParValue                                 |                                           |  |                     |                          | 
|                                                                                 |  | (in thousands)        
|Balance at December 31, 2006                                                     |  | $                      | 641         |                                          | 16,824                                    |  | $                   | 168                      |  | $                |     |   |  | $ | 166,398 |  | $ | (5,396 | ) |  |   |        |   |  | $ | 161,811
|Comprehensive income (loss):                                                     |  |                        |             |                                          |                                           |  |                     |                          |  |                  |      |   |  |   |         |  |   |        |   |  |   |        |   |  |   |        
|Net income                                                                       |  |                        | 42          |                                          |                                          |  |                     |                         |  |                  |     |   |  |   |        |  |   | 16,252 |   |  | $ | 16,294 |   |  |   |        
|                                                                                 |  |                        |             |                                          |                                           |  |                     |                          |  |                  |      |   |  |   |         |  |   |        |   |  |   |        |   |  |   |        
|Comprehensive income                                                             |  |                        |             |                                          |                                           |  |                     |                          |  |                  |      |   |  |   |         |  |   |        |   |  |   | 16,294 |   |  |   | 16,294 
|                                                                                 |  |                        |             |                                          |                                           |  |                     |                          |  |                  |      |   |  |   |         |  |   |        |   |  |   |        |   |  |   |        
|Non-cash stock compensation                                                      |  |                        |            |                                          |                                          |  |                     |                         |  |                  |     |   |  |   | 2,429   |  |   |       |   |  |   |        |   |  |   | 2,429  
|Issuance of common stock                                                         |  |                        |            |                                          | 171                                       |  |                     | 2                        |  |                  |     |   |  |   | 3,938   |  |   |       |   |  |   |        |   |  |   | 3,940  
|                                                                                 |  |                        |             |                                          |                                           |  |                     |                          |  |                  |      |   |  |   |         |  |   |        |   |  |   |        |   |  |   |        
|Balance at December 30, 2007                                                     |  |                        | 683         |                                          | 16,995                                    |  |                     | 170                      |  |                  |     |   |  |   | 172,765 |  |   | 10,856 |   |  |   |        |   |  |   | 184,474
|Comprehensive income (loss):                                                     |  |                        |             |                                          |                                           |  |                     |                          |  |                  |      |   |  |   |         |  |   |        |   |  |   |        |   |  |   |        
|Net income                                                                       |  |                        | 48          |                                          |                                          |  |                     |                         |  |                  |     |   |  |   |        |  |   | 16,477 |   |  |   | 16,525 |   |  |   |        
|                                                                                 |  |                        |             |                                          |                                           |  |                     |                          |  |                  |      |   |  |   |         |  |   |        |   |  |   |        |   |  |   |        
|Comprehensive income                                                             |  |                        |             |                                          |                                           |  |                     |                          |  |                  |      |   |  |   |         |  |   |        |   |  |   | 16,525 |   |  |   | 16,525 
|                                                                                 |  |                        |             |                                          |                                           |  |                     |                          |  |                  |      |   |  |   |         |  |   |        |   |  |   |        |   |  |   |        
|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                                                     |  |                        | 731         |                                          | 17,038                                    |  |                     | 170                      |  |                  |     |   |  |   | 180,189 |  |   | 23,888 |   |  |   |        |   |  |   | 204,978
|Comprehensive income (loss):                                                     |  |                        |             |                                          |                                           |  |                     |                          |  |                  |      |   |  |   |         |  |   |        |   |  |   |        |   |  |   |        
|Net income                                                                       |  |                        | 39          |                                          |                                          |  |                     |                         |  |                  |     |   |  |   |        |  |   | 2,068  |   |  |   | 2,107  |   |  |   |        
|Net unrealized gains (losses) on cash flow hedge:                                |  |                        |             |                                          |                                           |  |                     |                          |  |                  |      |   |  |   |         |  |   |        |   |  |   |        |   |  |   |        
|Unrealized gains (losses), net of tax of $131                                    |  |                        |            |                                          |                                          |  |                     |                         |  |                  | 242  |   |  |   |        |  |   |       |   |  |   | 242    |   |  |   |        
|Reclassification adjustment realized in net income, net of tax benefit of $(323) |  |                        |            |                                          |                                          |  |                     |                         |  |                  | (600 | ) |  |   |        |  |   |       |   |  |   | (600   | ) |  |   |        
|                                                                                 |  |                        |             |                                          |                                           |  |                     |                          |  |                  |      |   |  |   |         |  |   |        |   |  |   |        |   |  |   |        
|Comprehensive income                                                             |  |                        |            |                                          |                                          |  |                     |                         |  |                  |     |   |  |   |        |  |   |       |   |  | $ | 1,749  |   |  |   | 1,749  
|                                                                                 |  |                        |             |                                          |                                           |  |                     |                          |  |                  |      |   |  |   |         |  |   |        |   |  |   |        |   |  |   |        
|Non-cash stock compensation                                                      |  |                        |            |                                          |                                          |  |                     |                         |  |                  |     |   |  |   | 3,433   |  |   |       |   |  |   |        |   |  |   | 3,433  
|Issuance of common stock                                                         |  |                        |            |                                          | 103                                       |  |                     |                         |  |                  |     |   |  |   | 258     |  |   |       |   |  |   |        |   |  |   | 258    
|                                                                                 |  |                        |             |                                          |                                           |  |                     |                          |  |                  |      |   |  |   |         |  |   |        |   |  |   |        |   |  |   |        
|Balance at January 3, 2010                                                       |  | $                      | 770         |                                          | 17,141                                    |  | $                   | 170                      |  | $                | (358 | ) |  | $ | 183,880 |  | $ | 25,956 |   |  |   |        |   |  | $ | 210,418
|                                                                                 |  |                        |             |                                          |                                           |  |                     |                          |  |                  |      |   |  |   |         |  |   |        |   |  |   |        |   |  |   |        



See accompanying notes.



F-5



---

##### Table of Contents

##### Index to Financial Statements

SUSSER HOLDINGS CORPORATION

CONSOLIDATED STATEMENTS OF CASH FLOWS



|                                                                                  |                  |            |          |                  |  |   |                |   |  |   |         |  
|--------------------------------------------------------------------------------- | ---------------- | ---------- | -------- | ---------------- |  | - | -------------- | - |  | - | ------- | -
|                                                                                  |                  | Year Ended |         
|                                                                                  | December 30,2007 |            |          | December 28,2008 |  |   | January 3,2010 |  
|                                                                                  | (in thousands)   |           
|Cash flows from operating activities:                                             |                  |            |          |                  |  |   |                |   |  |   |         |  
|Net income                                                                        |                  | $          | 16,294   |                  |  | $ | 16,525         |   |  | $ | 2,107   |  
|Adjustments to reconcile net income to net cash provided by operating activities: |                  |            |          |                  |  |   |                |   |  |   |         |  
|Depreciation, amortization, and accretion                                         |                  |            | 29,469   |                  |  |   | 40,842         |   |  |   | 44,382  |  
|Loss on disposal of property                                                      |                  |            | 190      |                  |  |   | 9              |   |  |   | 2,402   |  
|Noncash stock based compensation                                                 |                  |            | 2,429    |                  |  |   | 3,946          |   |  |   | 3,433   |  
|Deferred income tax                                                               |                  |            | (14,270  | )                |  |   | 106            |   |  |   | 1,124   |  
|Amortization of debt premium                                                      |                  |            |         |                  |  |   | (520           | ) |  |   | (617    | )
|Changes in operating assets and liabilities:                                      |                  |            |          |                  |  |   |                |   |  |   |         |  
|Receivables                                                                       |                  |            | 2,444    |                  |  |   | 17,819         |   |  |   | (14,058 | )
|Inventories                                                                       |                  |            | (12,087  | )                |  |   | 6,699          |   |  |   | (15,910 | )
|Assets held for sale and other current assets                                     |                  |            | 2,869    |                  |  |   | 6,083          |   |  |   | (5,196  | )
|Intangible assets, net                                                            |                  |            | 1,361    |                  |  |   | 1,915          |   |  |   | 2,836   |  
|Other noncurrent assets                                                           |                  |            | 4,227    |                  |  |   | (980           | ) |  |   | (436    | )
|Accounts payable                                                                  |                  |            | (4,732   | )                |  |   | (36,849        | ) |  |   | 38,512  |  
|Accrued liabilities                                                               |                  |            | 3,325    |                  |  |   | 5,332          |   |  |   | (6,194  | )
|Other noncurrent liabilities                                                      |                  |            | (3,819   | )                |  |   | (9,798         | ) |  |   | (2,579  | )
|                                                                                  |                  |            |          |                  |  |   |                |   |  |   |         |  
|Net cash provided by operating activities                                         |                  |            | 27,700   |                  |  |   | 51,129         |   |  |   | 49,806  |  
|                                                                                  |                  |            |         
|Cash flows from investing activities:                                             |                  |            |          |                  |  |   |                |   |  |   |         |  
|Capital expenditures                                                              |                  |            | (89,848  | )                |  |   | (69,363        | ) |  |   | (74,805 | )
|Proceeds from disposal of property and equipment                                  |                  |            | 1,086    |                  |  |   | 1,496          |   |  |   | 1,722   |  
|Proceeds from sale/leaseback transactions                                         |                  |            | 97,318   |                  |  |   | 34,864         |   |  |   | 24,843  |  
|Acquisition of TCFS Holdings, Inc.                                                |                  |            | (346,515 | )                |  |   | (10,000        | ) |  |   | (4,820  | )
|                                                                                  |                  |            |          |                  |  |   |                |   |  |   |         |  
|Net cash used in investing activities                                             |                  |            | (337,959 | )                |  |   | (43,003        | ) |  |   | (53,060 | )
|                                                                                  |                  |            |         
|Cash flows from financing activities:                                             |                  |            |          |                  |  |   |                |   |  |   |         |  
|Proceeds from issuance of long-term debt                                          |                  |            | 258,690  |                  |  |   | 30,736         |   |  |   |        |  
|Change in notes receivable                                                        |                  |            | 984      |                  |  |   | (379           | ) |  |   | (22     | )
|Payments on long-term debt                                                        |                  |            |         |                  |  |   | (3,938         | ) |  |   | (9,233  | )
|Revolving line of credit, net                                                     |                  |            | 34,640   |                  |  |   | (31,010        | ) |  |   | 22,170  |  
|Loan origination costs                                                            |                  |            | (11,992  | )                |  |   | (3,115         | ) |  |   | (227    | )
|Proceeds from issuance of equity                                                  |                  |            | 3,940    |                  |  |   | 33             |   |  |   | 258     |  
|Distributions to members                                                          |                  |            | (1,110   | )                |  |   |               |   |  |   |        |  
|                                                                                  |                  |            |          |                  |  |   |                |   |  |   |         |  
|Net cash provided by (used in) financing activities                               |                  |            | 285,152  |                  |  |   | (7,673         | ) |  |   | 12,946  |  
|Net increase (decrease) in cash                                                   |                  |            | (25,107  | )                |  |   | 453            |   |  |   | 9,692   |  
|Cash and cash equivalents at beginning of year                                    |                  |            | 32,938   |                  |  |   | 7,831          |   |  |   | 8,284   |  
|                                                                                  |                  |            |          |                  |  |   |                |   |  |   |         |  
|Cash and cash equivalents at end of period                                        |                  | $          | 7,831    |                  |  | $ | 8,284          |   |  | $ | 17,976  |  
|                                                                                  |                  |            |          |                  |  |   |                |   |  |   |         |  
|                                                                                  |                  |            |         
|Supplemental disclosure of cash flow information:                                 |                  |            |          |                  |  |   |                |   |  |   |         |  
|Interest paid (net of amounts capitalized)                                        |                  | $          | 14,990   |                  |  | $ | 37,091         |   |  | $ | 35,132  |  
|Income taxes paid                                                                 |                  |            | 1,450    |                  |  |   | 16,493         |   |  |   | 3,573   |  
|                                                                                  |                  |            |         
|Supplemental non-cash investing activities:                                       |                  |            |          |                  |  |   |                |   |  |   |         |  
|Accrual of deferred purchase price                                                |                  | $          | 20,000   |                  |  | $ |               |   |  | $ |        |  



See accompanying notes.



F-6



---

##### Table of Contents

##### Index to Financial Statements

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1. Organization and Principles of Consolidation

The consolidated financial statements are composed of Susser Holdings Corporation (Susser or the Company), a Delaware corporation, and its consolidated subsidiaries, which operate
convenience stores and distribute motor fuels in Texas, New Mexico, Oklahoma and Louisiana. The Company was formed in May 2006, and in October 2006 completed an initial public offering (IPO). Susser, through its subsidiaries and predecessors, has
been acquiring, operating, and supplying motor fuel to service stations and convenience stores since the 1930s.

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, operates convenience stores located in Texas, New Mexico, and Oklahoma.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------



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

Stripes completed the acquisition of TCFS Holdings,
Inc. (TCFS or TCFS Acquisition) in November 2007, which included 168 retail stores. Stripes acquired 24 Quick Stuff convenience store leaseholds and one fee property from Jack in the Box, Inc. in August 2009. Seven of the
sites are currently operated by our retail segment, and the balance have been sold or sublet to wholesale dealers along with long-term fuel supply agreements. The purchase was not material to our balance sheet.

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 of senior notes
outstanding at January 3, 2010, but do not conduct any operations (see Note 9). 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 loan services 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. In preparing the accompanying unaudited condensed consolidated financial statements, the
Company has reviewed, as determined necessary by the Companys management, events that have occurred after January 3, 2010, up until the issuance of these 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 2009 refer to the
53-week period ended January 3, 2010. 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. 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.



F-7



---

##### Table of Contents

##### Index to Financial Statements

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.

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. Under ASC 820 Fair Value
Measurements and Disclosures,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. 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.

Fair Value Measurements

ASC 820 Fair Value Measurements and Disclosures defines and
establishes a framework for measuring fair value and expands related disclosures. This guidance 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, equipment, intangible assets, and goodwill. The guidance does not apply to share-based payment transactions and inventory pricing.

Where available, fair value is based on observable market prices or parameters, or are 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.

ASC 820 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.

Segment Reporting

We provide segment reporting in accordance with ASC 280 Segment Reporting (ASC 280) 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.



F-8



---

##### Table of Contents

##### Index to Financial Statements

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.
At January 3, 2010, cash included $5.2 million restricted cash representing funds held in escrow related to the TCFS acquisition.

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 average cost 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, 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 14).

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 loss on disposal of assets and impairment charges in the statement of operations for amounts



F-9



---

##### Table of Contents

##### Index to Financial Statements

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 are recorded at fair value as of the date acquired. Acquired intangibles determined to have an indefinite useful life are not amortized, but are instead tested for impairment at least annually in accordance with the
provisions of ASC 350 IntangiblesGoodwill and Other (ASC 350), 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.

The goodwill impairment test is a two-step process,
which requires management to make judgments in determining what assumptions to use in the calculation. The first step of the process consists of estimating the fair value of the Companys reporting units and comparing it to its carrying amount.
The Companys reporting units are the same as its reportable segments, retail and wholesale.

For the 2009 annual
goodwill impairment test, the Company utilized an approach employing multiple valuation methodologies, including a market approach (market price multiples of comparable companies) and an income approach (discounted cash flow analysis). This approach
is consistent with the requirement to utilize all appropriate valuation techniques as described in ASC 820-10-35-24 Fair Value Measurements and Disclosures. ASC 820 is applicable to the Company for the first time in 2009
with respect to the annual goodwill impairment test. The values ascertained using these methods were weighted to obtain a total fair value. The computations require management to make significant estimates and assumptions. Critical
estimates and assumptions that are used as part of these evaluations include, among other things, selection of comparable publicly traded companies, the discount rate applied to future earnings reflecting a weighted average cost of capital
rate, and earnings growth assumptions. A discounted cash flow analysis requires us to make various judgmental assumptions about sales, operating margins, capital expenditures, working capital and growth rates. Assumptions about sales,
operating margins, capital expenditures and growth rates are based on our budgets, business plans, economic projections, and anticipated future cash flows. The annual planning process that we undertake to prepare the long range financial forecast
takes into consideration a multitude of factors including historical growth rates and operating performance, related industry trends, macroeconomic conditions, inflationary and deflationary forces, pricing strategies, customer demand analysis,
operating trends, competitor analysis, and marketplace data, among others. The results of the Companys tests indicated no goodwill impairment as the estimated fair values were greater than the carrying values.

If the estimated fair value of a reporting unit is less than the carrying value, a second step is performed to compute the amount of the
impairment by determining an implied fair value of goodwill. The determination of the Companys implied fair value requires the Company to allocate the estimated fair value of the reporting unit to the assets and
liabilities of the reporting unit. Any unallocated fair value represents the implied fair value of goodwill, which is compared to the corresponding carrying value.

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 ASC 805 Business Combinations (ASC 805) and ASC 350. ASC 805 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



F-10



---

##### Table of Contents

##### Index to Financial Statements

impairment under the provisions of ASC 360 Property, Plant, and Equipment.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. Indefinite-lived intangibles are tested annually for impairment during the fourth quarter of the fiscal
year, 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, 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 seven, four and two retail stores during 2007, 2008 and 2009, 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 $3.2 million, $4.2 million and $4.7 million for 2007, 2008 and 2009, 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



F-11



---

##### Table of Contents

##### Index to Financial Statements

sites are eligible for refund under the reimbursement programs administered by the 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 ASC 410 Asset Retirement and Environmental 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 depreciate 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 review our assumptions for computing the estimated liability for the removal of underground storage tanks on an annual basis. Any change in estimated cash flows are reflected as an adjustment to the liability
and the associated asset (see Note 10).

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 wholesale customers 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 4. We derive other income from lottery ticket sales,
money orders, prepaid phone cards and wireless services, ATM transactions, car washes, payphones, movie rentals 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 2007, 2008 and 2009 we recognized earned rebates of $21.9
million, $30.4 million and $30.7 million, respectively. Unearned payments are deferred and amortized as earned over the term of the respective agreement. Deferred branding incentives are amortized on a straight line basis over the term of the
agreement.

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.



F-12



---

##### Table of Contents

##### Index to Financial Statements

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 ASC 740 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.

ASC 740 Income Taxes, 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 Company recognizes the impact of a tax position in the financial statements, if that position is not more likely than not of being sustained, based on
the technical merits of the position. ASC 740 also provides guidance on de-recognition, classification, interest and penalties, accounting in interim periods and disclosure (see further discussion in Note 15).

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 retail fuel sales were approximately $178.2 million, $273.5 million and
$291.9 million for 2007, 2008 and 2009, respectively, and are included in gross fuel sales and cost of fuel sold in the accompanying consolidated statements of operations. Sales taxes on retail merchandise sales were approximately $32.5 million,
$43.2 million and $50.6 million for 2007, 2008 and 2009, 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 ASC 815 Derivatives and Hedging(ASC 815) and ASC 815-10-15  Derivatives and
HedgingOverallScope and Expectations(ASC 815-10-15). ASC 815 and ASC 815-10-15 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. Such positions are designated as either fair
value or cash flow hedges. For the fair value hedges, 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. For cash flow hedges, the effective portion of the gain or loss is initially reported as a component of other comprehensive income and is then recorded in income in
the period or periods during which the hedged forecasted transaction affects income. The ineffective portion of the gain or loss on the cash flow derivative instrument, if any, is recognized in interest-expense as incurred. There were no positions
open at December 28, 2008 and swap positions had a fair value of ($550,000) at January 3, 2010 (see Notes 9 and 14).

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 January 3, 2010, the Company held 22 fuel futures contracts with a fair value of ($174,000).



F-13



---

##### Table of Contents

##### Index to Financial Statements

The Company had firm purchase commitments of approximately $7.7 million as of
January 3, 2010, for electricity which will be consumed in the Companys facilities in the ordinary course of business thru 2011. 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 17). The Company adopted ASC 718 CompensationStock Compensation, at the beginning
of fiscal 2006, when the Company was private, and is applying ASC 718 prospectively to newly issued stock options.

Reclassification

Certain prior year balances have been reclassified for comparative purposes. The sale of rights to operate dealer locations is
reclassified from a reduction in other operating expense to an increase in other revenues and other gross profit for all years presented. The amounts for 2007, 2008 and 2009 were $0.4 million, $0.8 million and $3.3 million.

Concentration Risk

The
Company purchases approximately 44% 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 45% and 23%, respectively, of the
Companys motor fuel purchases in fiscal 2009. The Company has contracts with Valero and Chevron that expire in July 2018 and August 2011, respectively.

New Accounting Pronouncements

FASB ASC Topic 805. In
December 2007, the FASB issued SFAS No. 141R, Business Combinations which was primarily codified into Topic 805 Business Combinations in the ASC. This guidance modifies certain aspects of how the acquiring
entity recognizes and measures identifiable assets, liabilities assumed, any noncontrolling interest in the acquiree and the goodwill acquired in a business combination. This guidance was effective for financial statements issued for fiscal years
beginning after December 15, 2008. The adoption of this guidance did not have a material impact on our consolidated financial statements.

FASB ASC Topic 810. In December 2007, the FASB issued SFAS No. 160, Noncontrolling Interests in Consolidated Financial Statements,an Amendment of ARB 51, which was
primarily codified into Topic 810 Consolidations in the ASC. This guidance established new accounting and reporting standards for the noncontrolling interest in a subsidiary and for the deconsolidation of a subsidiary. This guidance was
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 applied retrospectively. The adoption of
this guidance as of the beginning of our 2009 fiscal year did not have a material impact on our consolidated financial statements.



F-14



---

##### Table of Contents

##### Index to Financial Statements

FASB ASC Topic 825. In April 2009, the FASB issued FSP No. FAS-107-1 and APB
28-1, Interim Disclosures about Fair Value of Financial Instruments which was primarily codified into Topic 825 Financial Instruments in the ASC. This guidance amends previous Topic 825 guidance, to require disclosures
about fair values of financial instruments for interim reporting periods as well as in annual financial statements. This guidance was effective for interim reporting periods ending after June 15, 2009. We have included these additional
disclosures in Note 9. The adoption of this guidance did not have a material impact on our consolidated financial statements.

FASB ASC Topic 855. In May 2009, the FASB issued SFAS No. 165, Subsequent Events which was primarily codified into Topic 855 Subsequent Events in the ASC.
This guidance was issued in order to establish principles and requirements for reviewing and reporting subsequent events. On February 24th2010 , the FASB issued Accounting Standards Update (ASU) 2010-09 to amend ASC 855, Subsequent Events. As a result, SEC
registrants will not disclose the date through which management evaluated subsequent events in the financial statementseither in originally issued financial statements or reissued financial statements. The adoption of this guidance did not
have an impact on our consolidated financial statements (see Note 1).

FASB ASC Topic 105. In June 2009,
the FASB issued SFAS No. 168, The FASB Accounting Standards Codification and the Hierarchy of Generally Accepted Accounting Principles (FASB ASC) which was primarily codified into Topic 105 Generally Accepted
Accounting Standards in the ASC. This guidance becomes the single source of authoritative nongovernmental U.S. generally accepted accounting principles (GAAP), superseding all existing accounting standard documents and related
accounting literature. The guidance is effective for interim and annual periods ending after September 15, 2009. The Company adopted this guidance beginning in the third quarter of 2009. This guidance does not have an impact on our financial
condition or results of operation, but impacts all related disclosures as all references to authoritative accounting literature reflect the newly adopted codification.

FASB ASU No. 2010-006. In January 2010, the FASB issued ASU No. 2010-06, Fair Value Measurements and Disclosures (Topic 820)Improving Disclosures about Fair Value
Measurements.This guidance will require reporting entities to provide information about movements of assets among Levels 1 and 2 of the three-tier fair value hierarchy established by ASC 820 and provide a reconciliation of purchases, sales,
issuance, and settlements of financial instruments valued with a Level 3 method, which is used to price the hardest to value instruments. Entities will have to provide fair value measurement disclosures for each class of financial assets and
liabilities. The guidance will be effective for any fiscal year that begins after December 15, 2010. The company does not anticipate the adoption of ASU No. 2010-006 to have a material impact on our financial statements.

3. Accounts Receivable

Accounts receivable consisted of the following:



|                                                    |                |                  |        |   |                |   |        |  
|--------------------------------------------------- | -------------- | ---------------- | ------ | - | -------------- | - | ------ | -
|                                                    |                | December 28,2008 |        |   | January 3,2010 |  
|                                                    | (in thousands) |                 
|Accounts receivable, trade                          |                | $                | 35,829 |   |                | $ | 49,954 |  
|Receivable from sale reimbursement funds            |                |                  | 1,529  |   |                |   | 1,212  |  
|Vendor receivables for rebates, branding and others |                |                  | 7,739  |   |                |   | 6,103  |  
|ATM fund receivables                                |                |                  | 4,216  |   |                |   | 5,530  |  
|Notes receivable, short term                        |                |                  | 641    |   |                |   | 325    |  
|Other receivables                                   |                |                  | 2,665  |   |                |   | 3,289  |  
|Allowance for uncollectable amounts, trade          |                |                  | (729   | ) |                |   | (609   | )
|Allowance for uncollectable amounts, environmental  |                |                  | (341   | ) |                |   | (294   | )
|                                                    |                |                  |        |   |                |   |        |  
|Amounts receivables, net                            |                | $                | 51,549 |   |                | $ | 65,510 |  
|                                                    |                |                  |        |   |                |   |        |  



F-15



---

##### Table of Contents

##### Index to Financial Statements

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
|Allowance for doubtful accounts:                 |  |                              |       |                                      |   |                                     |  |                         |     |  |   |      
|December 30, 2007                                |  | $                            | 906   |                                      | $ | 455                                 |  | $                       | 337 |  | $ | 1,024
|December 28, 2008                                |  |                              | 1,024 |                                      |   | 230                                 |  |                         | 525 |  |   | 729  
|January 3, 2010                                  |  |                              | 729   |                                      |   | 464                                 |  |                         | 584 |  |   | 609  
|                                                 |  |                              |       |                                     
|Allowance for environmental cost reimbursements: |  |                              |       |                                      |   |                                     |  |                         |     |  |   |      
|December 30, 2007                                |  | $                            | 273   |                                      | $ | 96                                  |  | $                       | 33  |  | $ | 336  
|December 28, 2008                                |  |                              | 336   |                                      |   | 64                                  |  |                         | 59  |  |   | 341  
|January 3, 2010                                  |  |                              | 341   |                                      |   | 60                                  |  |                         | 107 |  |   | 294  

4. Inventories

Inventories consisted of the following:



|                                                        |                |                  |        |   |                |   |        |  
|------------------------------------------------------- | -------------- | ---------------- | ------ | - | -------------- | - | ------ | -
|                                                        |                | December 28,2008 |        |   | January 3,2010 |  
|                                                        | (in thousands) |                 
|Merchandise                                             |                | $                | 41,425 |   |                | $ | 47,567 |  
|Fuel-retail                                             |                |                  | 15,740 |   |                |   | 22,515 |  
|Fuel-wholesale consignment                              |                |                  | 1,639  |   |                |   | 2,908  |  
|Lottery                                                 |                |                  | 1,657  |   |                |   | 1,928  |  
|Equipment and maintenance spare parts                   |                |                  | 3,232  |   |                |   | 4,534  |  
|Less allowance for inventory, shortage and obsolescence |                |                  | (815   | ) |                |   | (664   | )
|                                                        |                |                  |        |   |                |   |        |  
|Total                                                   |                | $                | 62,878 |   |                | $ | 78,788 |  
|                                                        |                |                  |        |   |                |   |        |  

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 toCosts andExpenses |   | AmountsWrittenOff, Net ofRecoveries |  | Balance atEnd of Period
|                                                   | (in thousands)
|Allowance for inventory shortage and obsolescence: |                |                              |     |                                      |   |                                     |  |                         |     |  |   |    
|December 30, 2007                                  |                | $                            | 561 |                                      | $ | 570                                 |  | $                       | 604 |  | $ | 527
|December 28, 2008                                  |                |                              | 527 |                                      |   | 314                                 |  |                         | 26  |  |   | 815
|January 3, 2010                                    |                |                              | 815 |                                      |   | 242                                 |  |                         | 393 |  |   | 664

5. Assets Held for Sale

No assets held for sale at December 28, 2008, were classified as short term. Assets held for sale with a value of
$0.1 million at January 3, 2010, were classified as short term. Assets held for sale at December 28, 2008 and January 3, 2010, classified as other noncurrent assets were $10.2 million and $11.1 million, respectively. Assets held for
sale consist largely of under-performing retail stores that have been closed and excess land. Impairment charges recorded in 2008 and 2009 were immaterial. Fair value is determined based on prices of similar assets.



F-16



---

##### Table of Contents

##### Index to Financial Statements

6. Property, Plant, and Equipment

Property, plant, and equipment consisted of the following:



|                                    |  |                  |         |                |   |        
|----------------------------------- |  | ---------------- | ------- | -------------- | - | -------
|                                    |  | December 28,2008 |         | January 3,2010
|                                    |  | (in thousands)  
|Land                                |  | $                | 122,883 |                | $ | 125,806
|Building and leasehold improvements |  |                  | 197,069 |                |   | 215,793
|Equipment                           |  |                  | 155,002 |                |   | 175,910
|Construction in progress            |  |                  | 15,326  |                |   | 11,239 
|                                    |  |                  |         |                |   |        
|                                    |  |                  | 490,280 |                |   | 528,748
|Less accumulated depreciation       |  |                  | 81,547  |                |   | 119,977
|                                    |  |                  |         |                |   |        
|Total                               |  | $                | 408,733 |                | $ | 408,771
|                                    |  |                  |         |                |   |        

Depreciation expense on property and equipment was
approximately, $26.5 million, $38.2 million and $42.4 million for 2007, 2008 and 2009, 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, or other noncurrent assets at the lower of its carrying cost or fair value, less cost to sell.

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. During 2009, the Company recorded a net loss of $2.4 million on disposal of assets.
Gains and losses are recorded in gain/loss on disposal of assets in the statements of operations.

7. Intangible Assets

Goodwill

The following
table reflects goodwill balances and activity for the years ended December 28, 2008 and January 3, 2010:



|                                |                  |            |         |                |  |   |        
|------------------------------- | ---------------- | ---------- | ------- | -------------- |  | - | -------
|                                |                  | Year Ended
|                                | December 28,2008 |            |         | January 3,2010
|                                | (in thousands)  
|Balance at beginning of period  |                  | $          | 248,809 |                |  | $ | 237,953
|Purchase accounting adjustments |                  |            | (10,856 | )              |  |   |       
|Acquisitions                    |                  |            |        |                |  |   | 4,342  
|                                |                  |            |         |                |  |   |        
|Balance at end of period        |                  | $          | 237,953 |                |  | $ | 242,295
|                                |                  |            |         |                |  |   |        

The change in carrying amount of goodwill by business
segment for the years ended December 28, 2008 and January 3, 2010 is as follows:



|                                |  |                |         |   |                  |   |        |  |   |         |  
|------------------------------- |  | -------------- | ------- | - | ---------------- | - | ------ |  | - | ------- | -
|                                |  | Retail Segment |         |   | WholesaleSegment |   | Total  | 
|Balance as of December 30, 2007 |  | $              | 235,489 |   |                  | $ | 13,320 |  | $ | 248,809 |  
|Purchase accounting adjustments |  |                | (13,946 | ) |                  |   | 3,090  |  |   | (10,856 | )
|                                |  |                |         |   |                  |   |        |  |   |         |  
|Balance as of December 28, 2008 |  |                | 221,543 |   |                  |   | 16,410 |  |   | 237,953 |  
|Acquisitions                    |  |                | 91      |   |                  |   | 4,251  |  |   | 4,342   |  
|                                |  |                |         |   |                  |   |        |  |   |         |  
|Balance as of January 3, 2010   |  | $              | 221,634 |   |                  | $ | 20,661 |  | $ | 242,295 |  
|                                |  |                |         |   |                  |   |        |  |   |         |  



F-17



---

##### Table of Contents

##### Index to Financial Statements

Purchase accounting adjustments relate to the finalization of valuations for the TCFS
Acquisition. In August 2009, we acquired 25 Quick Stuff convenience stores from Jack in the Box, Inc. No impairment charges related to goodwill were recognized in 2007, 2008, or 2009. 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 ASC 350, the Company has finitelived intangible assets recorded that are amortized and indefinite-lived assets that
do not amortize. Indefinite-lived assets are tested annually at year end for impairment. 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 9 years. Favorable/unfavorable leasehold arrangements are being amortized over a weighted average period of approximately 16 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 28, 2008 and January 3, 2010:



|                                  |                     |                   |                         |                 |           |        |                     |   |                         |  |           |        |  |   |        |  |   |       
|--------------------------------- | ------------------- | ----------------- | ----------------------- | --------------- | --------- | ------ | ------------------- | - | ----------------------- |  | --------- | ------ |  | - | ------ |  | - | ------
|                                  |                     | December 28, 2008 |                         | January 3, 2010
|                                  | GrossCarryingAmount |                   | AccumulatedAmortization |                 | NetAmount |        | GrossCarryingAmount |   | AccumulatedAmortization |  | NetAmount
|                                  | (in thousands)     
|Unamortized                       |                     |                   |                         |                 |           |        |                     |   |                         |  |           |        |  |   |        |  |   |       
|Trade name                        |                     | $                 | 570                     |                 | $         |       |                     | $ | 570                     |  | $         | 615    |  | $ |       |  | $ | 615   
|Franchise rights                  |                     |                   | 389                     |                 |           |       |                     |   | 389                     |  |           | 389    |  |   |       |  |   | 389   
|Liquor licenses                   |                     |                   | 11,185                  |                 |           |       |                     |   | 11,185                  |  |           | 11,600 |  |   |       |  |   | 11,600
|                                  |                     |                   |                         |                 |           |       
|Amortized                         |                     |                   |                         |                 |           |        |                     |   |                         |  |           |        |  |   |        |  |   |       
|Supply agreements                 |                     |                   | 5,952                   |                 |           | 2,203  |                     |   | 3,749                   |  |           | 8,772  |  |   | 3,322  |  |   | 5,450 
|Favorable lease arrangements, net |                     |                   | 2,879                   |                 |           | 2,517  |                     |   | 362                     |  |           | 2,622  |  |   | 2,368  |  |   | 254   
|Loan origination costs            |                     |                   | 18,142                  |                 |           | 4,528  |                     |   | 13,614                  |  |           | 18,367 |  |   | 7,623  |  |   | 10,744
|Trade names                       |                     |                   | 5,756                   |                 |           | 1,222  |                     |   | 4,534                   |  |           | 5,756  |  |   | 1,761  |  |   | 3,995 
|Other                             |                     |                   | 520                     |                 |           | 314    |                     |   | 206                     |  |           | 520    |  |   | 423    |  |   | 97    
|                                  |                     |                   |                         |                 |           |        |                     |   |                         |  |           |        |  |   |        |  |   |       
|Total                             |                     | $                 | 45,393                  |                 | $         | 10,784 |                     | $ | 34,609                  |  | $         | 48,641 |  | $ | 15,497 |  | $ | 33,144
|                                  |                     |                   |                         |                 |           |        |                     |   |                         |  |           |        |  |   |        |  |   |       

Total amortization expense on finite-lived intangibles
included in depreciation, amortization and accretion for 2007, 2008 and 2009 was $2.7 million, $2.4 million and $2.0 million, respectively. The loan fee amortization included in interest expense for 2007, 2008 and 2009 was $1.5 million, $2.9
million, and $2.5 million, respectively. The write-off of unamortized loan costs related to debt prepaid of $0.4 million in 2007 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 January 3, 2010 (in thousands):



|     |  |              |       |          |   |      
|---- |  | ------------ | ----- | -------- | - | -----
|     |  | Amortization |       | Interest
|2010 |  | $            | 1,511 |          | $ | 3,073
|2011 |  |              | 1,450 |          |   | 3,038
|2012 |  |              | 1,397 |          |   | 2,876
|2013 |  |              | 983   |          |   | 1,757
|2014 |  |              | 915   |          |   |     



F-18



---

##### Table of Contents

##### Index to Financial Statements

8. Accrued Expenses and Other Current Liabilities

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



|                                                  |                |                  |        |                |   |       
|------------------------------------------------- | -------------- | ---------------- | ------ | -------------- | - | ------
|                                                  |                | December 28,2008 |        | January 3,2010
|                                                  | (in thousands)
|Property and sales tax                            |                | $                | 8,582  |                | $ | 10,615
|Current and deferred income tax                   |                |                  | 835    |                |   |      
|Payroll and employee benefits                     |                |                  | 10,252 |                |   | 5,668 
|Reserve for environmental remediation, short-term |                |                  | 1,969  |                |   | 1,440 
|Insurance reserves                                |                |                  | 4,502  |                |   | 4,663 
|Deferred branding incentives, short-term          |                |                  | 346    |                |   | 394   
|Deferred gain, short-term                         |                |                  | 2,028  |                |   | 2,067 
|Interest payable                                  |                |                  | 1,888  |                |   | 1,651 
|Deposits and other                                |                |                  | 4,336  |                |   | 2,134 
|                                                  |                |                  |        |                |   |       
|Total                                             |                | $                | 34,738 |                | $ | 28,632
|                                                  |                |                  |        |                |   |       

At December 28, 2008 and January 3, 2010,
the Company had approximately $4.7 million and $6.0 million respectively, of deferred incentives related to branding agreements with fuel suppliers, of which $4.4 million and $5.6 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 28, 2008 and January 3, 2010, the Company had recorded $35.7 million and $35.9 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.

9.
Long-Term Debt

Long-term debt consisted of the following:



|                                                                                                                                                                                                  |  |                  |         |                |   |        
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ---------------- | ------- | -------------- | - | -------
|                                                                                                                                                                                                  |  | December 28,2008 |         | January 3,2010
|105/8% senior unsecured notes due 2013                                                                                                                                                            |  | $                | 300,000 |                | $ | 300,000
|Term loan facility, bearing interest at LIBOR plus applicable margin (3.70% at December 28, 2008 and 2.23% at
January 3, 2010), principal due in quarterly installments through November 13, 2012 |  |                  | 101,063 |                |   | 91,875 
|Revolving credit agreement, bearing interest at Prime or LIBOR plus applicable margin, (3.75% at December 28, 2008 and 3.25%
at January 3, 2010)                                                  |  |                  | 3,630   |                |   | 25,800 
|Other notes payable                                                                                                                                                                               |  |                  | 135     |                |   | 90     
|Unamortized bond premium                                                                                                                                                                          |  |                  | 3,771   |                |   | 3,154  
|                                                                                                                                                                                                  |  |                  |         |                |   |        
|Total debt                                                                                                                                                                                        |  |                  | 408,599 |                |   | 420,919
|Less: Current maturities                                                                                                                                                                          |  |                  | 9,233   |                |   | 10,545 
|                                                                                                                                                                                                  |  |                  |         |                |   |        
|Long-term debt, net of current maturities                                                                                                                                                         |  | $                | 399,366 |                | $ | 410,374
|                                                                                                                                                                                                  |  |                  |         |                |   |        



F-19



---

##### Table of Contents

##### Index to Financial Statements

At January 3, 2010, scheduled future debt maturities, excluding amounts outstanding on
the revolving credit agreement, are as follows (in thousands):



|      |  |   |        
|----- |  | - | -------
|2010  |  | $ | 10,545 
|2011  |  |   | 10,545 
|2012  |  |   | 70,875 
|2013  |  |   | 300,000
|      |  |   |        
|Total |  | $ | 391,965
|      |  |   |        

The fair value of debt as of January 3, 2010, is
estimated to be approximately $431.3 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.

We entered into a $10 million mortgage loan with a regional bank in February 2010, with a five-year term, 15- year amortization and variable
interest based on prime.

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, 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 (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.

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.



F-20



---

##### Table of Contents

##### Index to Financial Statements

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. 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.

The $300.0 million remaining Senior Notes are currently redeemable at 105.313% (expressed as a percentage of principal amount) plus accrued and unpaid interest and liquidated damages, if any. The
redemption price steps down to 102.656% on or after December 15, 2010, and to 100.000% on or after December 15, 2011.

Credit
Facilities

On November 13, 2007, in connection with the TCFS Acquisition, Susser Holdings, L.L.C. entered into a
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) (collectively the credit facilities). 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



F-21



---

##### Table of Contents

##### Index to Financial Statements

the revolver is available for swingline loans. As of January 3, 2010, we had $25.8 million outstanding under the revolving credit facility, $12.1 million in standby letters of credit, and
borrowing base to support the use of $99.2 million of the facility, leaving approximately $61.3 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 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;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



F-22



---

##### Table of Contents

##### Index to Financial Statements

| |  |  | 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 January 3, 2010.

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.

Derivative Financial Instruments

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 in order to manage interest rate risk exposure. During the first quarter of 2009, the Company entered into interest rate swaps on $70
million notional principal for a three-year term. The swaps exchange a floating to fixed rate against our variable-rate term loan. These contracts have been designated as cash flow hedges, and the Company determined that these futures contracts are
defined as Level 2 in the fair value hierarchy. The interest rate swap agreement utilized by the Company effectively modifies the Companys exposure to interest rate risk. The Company recognized $924,000 in additional interest expense
(effective portion) during 2009 associated with this interest rate swap and recognized a $358,000 loss, net of tax, in Other Comprehensive Income on a deferred basis. No gains or losses from ineffectiveness were recorded as the interest rate swaps
are considered highly effective. In the event any portion is deemed not effective, the resulting gain or loss would be classified to interest expense in the Companys consolidated statement of operations. The Company expects to reclassify
approximately $0.8 million into net income as additional interest expense during the next twelve months. At January 3, 2010, these interest rate swaps had a market value of ($550,000) which is classified in other non-current liabilities in the
Companys consolidated balance sheet.

The Company also periodically enters into derivatives, such as futures and
options, to manage its fuel price risk, primarily related to purchases of fuel on the Gulf Coast and transported via pipeline to West Texas. 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. 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 28, 2008, the Company held fuel futures contracts with a fair value of ($140,000), (75 contracts representing 3.2 million gallons). At
January 3, 2010, the Company held fuel futures contracts with a fair value of $(174,000) (22 contracts representing 0.9 million gallons), which is classified in other current assets in the Companys consolidated balance sheets. The
Company recognized $1.5 million in loss during 2009 related to these contracts, which is classified in motor fuel cost of sales in the consolidated statements of operations. The loss realized on hedging contracts during 2009 is substantially offset
by increased profitability on sale of fuel purchased from the pipeline.



F-23



---

##### Table of Contents

##### Index to Financial Statements

10. Other Noncurrent Liabilities

Other noncurrent liabilities consisted of the following:



|                                                  |                |                  |        |                |   |       
|------------------------------------------------- | -------------- | ---------------- | ------ | -------------- | - | ------
|                                                  |                | December 28,2008 |        | January 3,2010
|                                                  | (in thousands)
|Deferred branding incentives and other, long-term |                | $                | 4,543  |                | $ | 6,190 
|Accrued straight-line rent                        |                |                  | 4,109  |                |   | 4,927 
|Reserve for underground storage tank removal      |                |                  | 3,570  |                |   | 3,880 
|Reserve for environmental remediation, long-term  |                |                  | 865    |                |   | 815   
|                                                  |                |                  |        |                |   |       
|Total                                             |                | $                | 13,087 |                | $ | 15,812
|                                                  |                |                  |        |                |   |       

We record an asset retirement obligation for the
estimated future cost to 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. The following table presents the changes in the carrying amount of asset retirement obligations for the years ended December 28, 2008 and January 3, 2010:



|                               |                  |            |       |                |  |   |       |  
|------------------------------ | ---------------- | ---------- | ----- | -------------- |  | - | ----- | -
|                               |                  | Year Ended |      
|                               | December 28,2008 |            |       | January 3,2010 | 
|                               | (in thousands)   |           
|Balance at beginning of period |                  | $          | 3,663 |                |  | $ | 3,570 |  
|Liabilities incurred           |                  |            | 21    |                |  |   | 34    |  
|Liabilities settled            |                  |            | (366  | )              |  |   | (86   | )
|Accretion expense              |                  |            | 252   |                |  |   | 362   |  
|                               |                  |            |       |                |  |   |       |  
|Balance at end of period       |                  | $          | 3,570 |                |  | $ | 3,880 |  
|                               |                  |            |       |                |  |   |       |  

11. Benefit Plans

We have established a 401(k) benefit plan (the Plan) for the benefit of our 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 2007, 2008 and 2009,
net of forfeitures, were approximately $0.4 million, $0.5 million and $0.6 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 2007, 2008 and 2009 was less than $0.1 million in each year. The unfunded
accrued liability included in accrued liabilities as of December 28, 2008 and January 3, 2010, was $1.6 million and $2.3 million, respectively.

12. 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 2010, $1.6 million in 2011, $0.4 million in 2012, $0.3 million in 2013, and $0.2 million in 2014. The lease expiration dates range from 2010 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 13.



F-24



---

##### Table of Contents

##### Index to Financial Statements

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, and reimburse the aircraft management company for fuel and the actual out-of-pocket costs 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 $0.3 million during 2007, 2008 and 2009, 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% noncontrolling 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 in 2008 and 2009. The future minimum lease payments are $0.2 million each in 2010 through 2013, and $0.1 million in 2014. 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.

13. 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 2008 and 2009, Stripes sold 15 and 10 retail stores, respectively, to unrelated parties and
entered into leaseback agreements for each of the stores. 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 30,2007 |            |        | December 28,2008 |  |   | January 3,2010 |  
|                                                  | (in thousands)   |           
|Cash rent:                                        |                  |            |        |                  |  |   |                |   |  |   |        |  
|Store base rent                                   |                  | $          | 25,189 |                  |  | $ | 34,424         |   |  | $ | 37,077 |  
|Equipment rent                                    |                  |            | 522    |                  |  |   | 747            |   |  |   | 664    |  
|Contingent rent                                   |                  |            | 133    |                  |  |   | 195            |   |  |   | 203    |  
|                                                  |                  |            |        |                  |  |   |                |   |  |   |        |  
|Total cash rent                                   |                  |            | 25,844 |                  |  |   | 35,366         |   |  |   | 37,944 |  
|Non-cash rent:                                    |                  |            |        |                  |  |   |                |   |  |   |        |  
|Straight-line rent                                |                  |            | 1,509  |                  |  |   | 1,261          |   |  |   | 1,017  |  
|Amortization of deferred gain from sale leaseback |                  |            | (1,531 | )                |  |   | (2,007         | ) |  |   | (2,062 | )
|                                                  |                  |            |        |                  |  |   |                |   |  |   |        |  
|Net rent expense                                  |                  | $          | 25,822 |                  |  | $ | 34,620         |   |  | $ | 36,899 |  
|                                                  |                  |            |        |                  |  |   |                |   |  |   |        |  

Sublease rental income for 2007, 2008 and 2009 was $0.7 million, $0.8 million and $1.3 million,
respectively, and is included in other income.



F-25



---

##### Table of Contents

##### Index to Financial Statements

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



|           |  |                |        
|---------- |  | -------------- | -------
|           |  | (in thousands)
|2010       |  | $              | 40,876 
|2011       |  |                | 40,480 
|2012       |  |                | 38,669 
|2013       |  |                | 38,288 
|2014       |  |                | 37,636 
|Thereafter |  |                | 411,826
|           |  |                |        
|Total      |  | $              | 607,775
|           |  |                |        

Letters of Credit

We were contingently liable for $12.1 million related to irrevocable letters of credit required by various insurers and suppliers at
January 3, 2010.

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 2009, our coverage was $1.0 million per occurrence, with a $2.0 million
aggregate and $0.5 million 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 $2.8 million and $2.3 million, of which $2.0 million and $1.4 million are classified as accrued expenses and other current liabilities as of December 28, 2008 and
January 3, 2010, respectively, with the balance included in other noncurrent liabilities. As of January 3, 2010, approximately $1.5 million of the total environmental reserve is for the investigation and remediation of contamination at 19
sites that qualify for reimbursement under state funds. An additional 16 sites have state reimbursement payments directly assigned to remediation contractors for which Susser has no out of pocket expenses and maintains no reserve. The remaining $0.9
million represents our estimate of deductibles under insurance policies that we anticipate being required to pay with respect to 24 additional sites. There are 22 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 $3.9 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 $1.9 million and $1.5 million for the estimated probable state reimbursements, of which



F-26



---

##### Table of Contents

##### Index to Financial Statements

$1.0 million and $0.6 million are included in current receivables as of December 28, 2008 and January 3, 2010, respectively. The remaining $0.9 million and $0.9 million are
included in other assets as of December 28, 2008 and January 3, 2010, 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 January 3, 2010, 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 January 3, 2010. While the ultimate outcome of these claims cannot presently be determined, management believes that the accrued liability of $4.7 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 January 3, 2010, the estimated amount of deferred branding incentives that would have to be repaid upon
de-branding at these locations was $14.5 million. Of this amount, approximately $8.2 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 $6.0 million recorded on the balance sheet as of January 3,
2010, of which $0.4 million is included in accrued expenses and other current liabilities and $5.6 million is included in other noncurrent liabilities.

14. Interest Expense

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



|                                                   |                  |            |        |                  |  |   |                |   |  |   |        |  
|-------------------------------------------------- | ---------------- | ---------- | ------ | ---------------- |  | - | -------------- | - |  | - | ------ | -
|                                                   |                  | Year Ended |       
|                                                   | December 30,2007 |            |        | December 28,2008 |  |   | January 3,2010 |  
|                                                   | (in thousands)   |           
|Interest expense                                   |                  | $          | 16,227 |                  |  | $ | 36,715         |   |  | $ | 34,440 |  
|Cash paid on interest rate swap                    |                  |            |       |                  |  |   |               |   |  |   | 924    |  
|Capitalized interest                               |                  |            | (550   | )                |  |   | (170           | ) |  |   | (266   | )
|Amortization of loan costs & issuance premium, net |                  |            | 1,543  |                  |  |   | 2,913          |   |  |   | 3,095  |  
|Cash interest income                               |                  |            | (1,068 | )                |  |   | (202           | ) |  |   | (90    | )
|                                                   |                  |            |        |                  |  |   |                |   |  |   |        |  
|Interest expense, net                              |                  | $          | 16,152 |                  |  | $ | 39,256         |   |  | $ | 38,103 |  
|                                                   |                  |            |        |                  |  |   |                |   |  |   |        |  



F-27



---

##### Table of Contents

##### Index to Financial Statements

15. Income Tax

Components of the Companys income tax benefit and provision for fiscal years ended December 30, 2007, December 28, 2008 and January 3, 2010 are as follows:



|                                     |                  |            |         |                  |  |                |        |  |   |       |  
|------------------------------------ | ---------------- | ---------- | ------- | ---------------- |  | -------------- | ------ |  | - | ----- | -
|                                     |                  | Year Ended |        
|                                     | December 30,2007 |            |         | December 28,2008 |  | January 3,2010 |       
|                                     | (in thousands)   |           
|Current:                             |                  |            |         |                  |  |                |        |  |   |       |  
|Federal                              |                  | $          | 7,826   |                  |  | $              | 8,158  |  | $ | (503  | )
|State                                |                  |            | 693     |                  |  |                | 1,699  |  |   | 1,181 |  
|                                     |                  |            |         |                  |  |                |        |  |   |       |  
|Total current income tax expense     |                  |            | 8,519   |                  |  |                | 9,857  |  |   | 678   |  
|Deferred:                            |                  |            |         |                  |  |                |        |  |   |       |  
|Federal                              |                  |            | (14,108 | )                |  |                | 539    |  |   | 1,976 |  
|State                                |                  |            | (164    | )                |  |                |       |  |   | (849  | )
|                                     |                  |            |         |                  |  |                |        |  |   |       |  
|Total deferred tax expense (benefit) |                  |            | (14,272 | )                |  |                | 539    |  |   | 1,127 |  
|                                     |                  |            |         |                  |  |                |        |  |   |       |  
|Net income tax expense (benefit)     |                  | $          | (5,753  | )                |  | $              | 10,396 |  | $ | 1,805 |  
|                                     |                  |            |         |                  |  |                |        |  |   |       |  

A reconciliation of the statutory federal income tax rate to the Companys effective tax rate for the
fiscal years ended December 30, 2007, December 28, 2008 and January 3, 2010 are as follows:



|                                              |                |                   |        |   |                   |       |    |                 |   |        |   |  |      |   |  |   |       |  |      |  
|--------------------------------------------- | -------------- | ----------------- | ------ | - | ----------------- | ----- | -- | --------------- | - | ------ | - |  | ---- | - |  | - | ----- |  | ---- | -
|                                              |                | December 30, 2007 |        |   | December 28, 2008 |       |    | January 3, 2010 |  
|                                              | (in thousands) |                  
|Tax at statutory federal rate                 |                | $                 | 3,674  |   |                   | 35.0  | %  |                 | $ | 9,405  |   |  | 35.0 | % |  | $ | 1,356 |  | 35.0 | %
|State and local tax, net of federal benefit   |                |                   | 344    |   |                   | 3.3   |    |                 |   | 1,104  |   |  | 4.1  |   |  |   | 212   |  | 5.5  |  
|Decrease in valuation allowance               |                |                   | (9,662 | ) |                   | (92.0 | )  |                 |   |       |   |  |     |   |  |   |      |  |     |  
|Other                                         |                |                   | (109   | ) |                   | (1.0  | )  |                 |   | (113   | ) |  | (0.4 | ) |  |   | 237   |  | 6.1  |  
|                                              |                |                   |        |   |                   |       |    |                 |   |        |   |  |      |   |  |   |       |  |      |  
|Tax expense (benefit) per financial statement |                | $                 | (5,753 | ) |                   | (54.7 | )% |                 | $ | 10,396 |   |  | 38.7 | % |  | $ | 1,805 |  | 46.6 | %
|                                              |                |                   |        |   |                   |       |    |                 |   |        |   |  |      |   |  |   |       |  |      |  



F-28



---

##### Table of Contents

##### Index to Financial Statements

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



|                                                 |  |                  |         |   |                |   |         |  
|------------------------------------------------ |  | ---------------- | ------- | - | -------------- | - | ------- | -
|                                                 |  | December 28,2008 |         |   | January 3,2010 |  
|                                                 |  | (in thousands)   |        
|Deferred tax assets:                             |  |                  |         |   |                |   |         |  
|Accrued expenses                                 |  | $                | 1,386   |   |                | $ | 1,267   |  
|Nonqualified deferred compensation               |  |                  | 585     |   |                |   | 799     |  
|Accrued straight-line rent                       |  |                  | 1,644   |   |                |   | 1,965   |  
|Allowance for doubtful accounts                  |  |                  | 180     |   |                |   | 85      |  
|Inventory reserves                               |  |                  | 294     |   |                |   |        |  
|Environmental reserves                           |  |                  | 610     |   |                |   | 322     |  
|Deferred gain on sale leaseback transactions     |  |                  | 12,912  |   |                |   | 12,653  |  
|Intangible assets                                |  |                  | 200     |   |                |   | 643     |  
|Deferred revenue                                 |  |                  | 1,384   |   |                |   | 1,739   |  
|Stock-based compensation expense                 |  |                  | 2,596   |   |                |   | 3,748   |  
|Other                                            |  |                  | 1,360   |   |                |   | 1,666   |  
|                                                 |  |                  |         |   |                |   |         |  
|Total deferred tax assets                        |  |                  | 23,151  |   |                |   | 24,887  |  
|Deferred tax liabilities:                        |  |                  |         |   |                |   |         |  
|Fixed assets                                     |  |                  | 46,965  |   |                |   | 49,999  |  
|Prepaid assets                                   |  |                  | 290     |   |                |   | 491     |  
|LIFO adjustment                                  |  |                  | 1,112   |   |                |   | 544     |  
|                                                 |  |                  |         |   |                |   |         |  
|Total deferred tax liabilities                   |  |                  | 48,367  |   |                |   | 51,034  |  
|                                                 |  |                  |         |   |                |   |         |  
|Net deferred income tax assets (liabilities)     |  | $                | (25,216 | ) |                | $ | (26,147 | )
|                                                 |  |                  |         |   |                |   |         |  
|Current net deferred tax assets (liabilities)    |  | $                | 3,107   |   |                | $ | 2,699   |  
|                                                 |  |                  |         |   |                |   |         |  
|Noncurrent net deferred tax assets (liabilities) |  | $                | (28,323 | ) |                | $ | (28,846 | )
|                                                 |  |                  |         |   |                |   |         |  

During the year ended December 30, 2007, the Company generated pre-tax book income which resulted in
the utilization of all net operating loss carry-forwards and the release in that year of all previously established valuation allowances. In addition, as a result of the acquisition of TCFS, the Company recorded an additional $39.4 million of
deferred tax liability. The Company has determined that it is more likely than not that all deferred tax assets will be realized, and has therefore determined that no valuation allowance is needed as of January 3, 2010.

Uncertain Tax Positions

The Company adopted the provisions of ASC 740 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, 2008 or 2009. 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 January 3, 2010 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.



F-29



---

##### Table of Contents

##### Index to Financial Statements

16. 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 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
17,048,972 were issued and 17,037,648 outstanding as of December 28, 2008, and 17,158,717 were issued and 17,141,393 outstanding as of January 3, 2010, respectively. Included in these amounts are 119,130 and 163,115 shares, respectively,
which represent restricted shares and are not yet vested and have no voting rights. Treasury shares consist of 17,324 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 1,743,022 shares of common stock are outstanding as of January 3, 2010, 650,947 of which are vested (see Note 17).

17. 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 1,743,022 options were outstanding at January 3, 2010, of which
650,947 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
January 3, 2010 vest on various dates from July 2010 to September 2014.

Prior to adopting ASC 718 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 ASC 718, Compensation Stock-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 ASC 718, we applied ASC 718 prospectively to newly issued stock options.



F-30



---

##### Table of Contents

##### Index to Financial Statements

The following table illustrates the effect on net income for fiscal 2008 and 2009 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 ASC 718:



|                                                                                                                                            |                  |            |                |  |   |      
|------------------------------------------------------------------------------------------------------------------------------------------- | ---------------- | ---------- | -------------- |  | - | -----
|                                                                                                                                            |                  | Year Ended
|                                                                                                                                            | December 28,2008 |            | January 3,2010
|                                                                                                                                            | (in thousands)  
|Net income attributable to Susser Holdings Corporation, as reported                                                                         |                  | $          | 16,477         |  | $ | 2,068
|Deduct: Compensation expense on stock options determined under fair value based method for awards under the Stripes Option Plan,
net of tax |                  |            | 67             |  |   | 43   
|                                                                                                                                            |                  |            |                |  |   |      
|Total                                                                                                                                       |                  | $          | 16,410         |  | $ | 2,025
|                                                                                                                                            |                  |            |                |  |   |      

The following table summarizes certain information
regarding stock option activity for the fiscal 2007, 2008 and 2009:



|                               |  |                          |   |  |                               |      
|------------------------------ |  | ------------------------ | - |  | ----------------------------- | -----
|                               |  | NumberOptionsOutstanding |   |  | Weighted AverageExercisePrice
|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
|Granted                        |  | 91,158                   |   |  |                               | 12.12
|Exercised                      |  |                         |   |  |                               |     
|Forfeited or expired           |  | (56,978                  | ) |  |                               | 19.19
|                               |  |                          |   |  |                               |      
|Balances at January 3, 2010    |  | 1,743,022                |   |  | $                             | 16.84
|                               |  |                          |   |  |                               |      
|Exercisable at January 3, 2010 |  | 650,947                  |   |  | $                             | 16.08
|                               |  |                          |   |  |                               |      

At January 3, 2010, all outstanding options had
no intrinsic value and a weighted average remaining contractual life of 7.4 years. The vested options had no intrinsic value and a weighted average remaining contractual life of 6.6 years. No options had been exercised as of January 3, 2010.



F-31



---

##### Table of Contents

##### Index to Financial Statements

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 30,2007 |            |       | December 28,2008 |  |   | January 3,2010 |  
|Weighted average grant fair value      |                  | $          | 10.03 |                  |  | $ | 7.52           |   |  | $ | 6.23  |  
|Exercise price                         |                  | $          | 22.57 |                  |  | $ | 17.14          |   |  | $ | 12.12 |  
|Stock-value on date of grant           |                  | $          | 22.57 |                  |  | $ | 17.14          |   |  | $ | 12.12 |  
|Risk-free interest rate                |                  |            | 3.8   | %                |  |   | 3.4            | % |  |   | 2.8   | %
|Expected dividend yield                |                  |            | 0     | %                |  |   | 0              | % |  |   | 0     | %
|Weighted average expected life (years) |                  |            | 7.0   |                  |  |   | 7.0            |   |  |   | 7.0   |  
|Expected volatility                    |                  |            | 35.2  | %                |  |   | 36.4           | % |  |   | 46.3  | %

Volatility was estimated
by using the blended historical volatility of our stock and 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 ASC 718. The aggregate grant-date fair value of options granted during fiscal 2007, 2008 and 2009 was approximately $4.8 million, $3.6 million and $0.6 million, respectively. We recorded $2.0 million, $3.3 million and $2.5 million in
stock compensation expense during fiscal 2007, 2008 and 2009, respectively for the options outstanding under the 2006 Plan. Compensation expense is being recognized 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 57 months is a total of $3.7 million. No options have been exercised yet.

Unvested Stock

The Company has also granted shares of restricted stock.
Approximately two-thirds of the shares vest over five years, with one-third vesting on the third, fourth and fifth anniversary of the grant date. The remaining shares vest ratably over a three year period. 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 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
|Granted                        |                | 85,800         |   |                                      |   | 12.22
|Vested                         |                | (35,815        | ) |                                      |   | 14.83
|Forfeited                      |                | (6,000         | ) |                                      |   | 22.23
|                               |                |                |   |                                      |   |      
|Nonvested at January 3, 2010   |                | 163,115        |   |                                      | $ | 14.80
|                               |                |                |   |                                      |   |      



F-32



---

##### Table of Contents

##### Index to Financial Statements

Stock-based compensation expense of $0.4 million, $0.6 million and $1.0 million was
recognized during 2007, 2008 and 2009, respectively. The remaining compensation expense to be recognized over the next 57 months is a total of $1.0 million.

18. Other Comprehensive Income:



|                                                                            |  |                           |      |  
|--------------------------------------------------------------------------- |  | ------------------------- | ---- | -
|                                                                            |  | Year EndedJanuary 3, 2010 |     
|                                                                            |  | (in thousands)            |     
|Balance at the beginning of the period                                      |  | $                         |     |  
|Amount reclassified to income, net of tax (benefit) of ($323)               |  |                           | (600 | )
|Net change in fair value of interest rate swaps, net of tax expense of $131 |  |                           | 242  |  
|                                                                            |  |                           |      |  
|Balance at end of the period                                                |  | $                         | (358 | )
|                                                                            |  |                           |      |  

Other comprehensive income is comprised of the following:



|                                                                                  |                  |            |                  |  |                |        |  |   |       |  
|--------------------------------------------------------------------------------- | ---------------- | ---------- | ---------------- |  | -------------- | ------ |  | - | ----- | -
|                                                                                  |                  | Year Ended |                 
|                                                                                  | December 30,2007 |            | December 28,2008 |  | January 3,2010 |       
|                                                                                  | (in thousands)   |           
|Net income                                                                        |                  | $          | 16,294           |  | $              | 16,525 |  | $ | 2,107 |  
|Net unrealized loss in fair value of cash flow hedges, net of tax benefit of $192 |                  |            |                 |  |                |       |  |   | (358  | )
|                                                                                  |                  |            |                  |  |                |        |  |   |       |  
|Total comprehensive income, net of tax expense                                    |                  |            | 16,294           |  |                | 16,525 |  |   | 1,749 |  
|Less:                                                                             |                  |            |                  |  |                |        |  |   |       |  
|Comprehensive income attributable to noncontrolling interest                      |                  |            | 42               |  |                | 48     |  |   | 39    |  
|                                                                                  |                  |            |                  |  |                |        |  |   |       |  
|Comprehensive income attributable to Susser Holdings Corporation                  |                  | $          | 16,252           |  | $              | 16,477 |  | $ | 1,710 |  
|                                                                                  |                  |            |                  |  |                |        |  |   |       |  

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, movie rentals and pay phones. The wholesale segment, SPC, 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 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-33



---

##### Table of Contents

##### Index to Financial Statements

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    |                  |   | 4,594     |                          |  |   | (70       | ) |  |        | 927    |   |  |   | 26,298   
|                                             |  |               |           |                  |   |           |                          |  |   |           |   |  |        |        |   |  |   |          
|Total revenue                                |  |               | 1,676,816 |                  |   | 1,951,451 |                          |  |   | (911,458  | ) |  |        | 927    |   |  |   | 2,717,736
|Gross Profit:                                |  |               |           |                  |   |           |                          |  |   |           |   |  |        |        |   |  |   |          
|Merchandise, net                             |  |               | 144,566   |                  |   |          |                          |  |   |          |   |  |        |       |   |  |   | 144,566  
|Fuel                                         |  |               | 67,588    |                  |   | 25,653    |                          |  |   |          |   |  |        |       |   |  |   | 93,241   
|Other                                        |  |               | 20,846    |                  |   | 4,440     |                          |  |   | (70       | ) |  |        | (50    | ) |  |   | 25,166   
|                                             |  |               |           |                  |   |           |                          |  |   |           |   |  |        |        |   |  |   |          
|Total gross profit                           |  |               | 233,000   |                  |   | 30,093    |                          |  |   | (70       | ) |  |        | (50    | ) |  |   | 262,973  
|Selling, general and administrative expenses |  |               | 188,694   |                  |   | 9,751     |                          |  |   | (70       | ) |  |        | 8,681  |   |  |   | 207,056  
|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-34



---

##### Table of Contents

##### Index to Financial Statements

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    |   |                  |   | 16,660                   |  |   | (9,174     | ) |  |        | 708     |   |  |   | 36,566   
|                                             |  |               |           |   |                  |   |                          |  |   |            |   |  |        |         |   |  |   |          
|Total revenue                                |  |               | 2,908,956 |   |                  |   | 2,947,806                |  |   | (1,616,825 | ) |  |        | 708     |   |  |   | 4,240,645
|Gross Profit:                                |  |               |           |   |                  |   |                          |  |   |            |   |  |        |         |   |  |   |          
|Merchandise, net                             |  |               | 250,642   |   |                  |   |                         |  |   |           |   |  |        |        |   |  |   | 250,642  
|Fuel                                         |  |               | 120,556   |   |                  |   | 30,934                   |  |   |           |   |  |        |        |   |  |   | 151,490  
|Other                                        |  |               | 28,371    |   |                  |   | 6,782                    |  |   | (63        | ) |  |        | 188     |   |  |   | 35,278   
|                                             |  |               |           |   |                  |   |                          |  |   |            |   |  |        |         |   |  |   |          
|Total gross profit                           |  |               | 399,569   |   |                  |   | 37,716                   |  |   | (63        | ) |  |        | 188     |   |  |   | 437,410  
|Selling, general and administrative expenses |  |               | 307,835   |   |                  |   | 12,867                   |  |   | (63        | ) |  |        | 10,021  |   |  |   | 330,660  
|Depreciation, amortization and accretion     |  |               | 36,173    |   |                  |   | 4,237                    |  |   |           |   |  |        | 432     |   |  |   | 40,842   
|Other 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.
|--- | ------------------------------------------------------------------



F-35



---

##### Table of Contents

##### Index to Financial Statements

Segment Financial Data for the Year Ended January 3, 2010

(dollars and gallons in thousands)



|                                             |  |               |           |                  |   |           |                          |  |   |            |   |  |        |        |   |  |   |          
|-------------------------------------------- |  | ------------- | --------- | ---------------- | - | --------- | ------------------------ |  | - | ---------- | - |  | ------ | ------ | - |  | - | ---------
|                                             |  | RetailSegment |           | WholesaleSegment |   |           | IntercompanyEliminations |  |   | All Other  |   |  | Totals
|Revenue:                                     |  |               |           |                  |   |           |                          |  |   |            |   |  |        |        |   |  |   |          
|Merchandise                                  |  | $             | 784,424   |                  | $ |          |                          |  | $ |           |   |  | $      |       |   |  | $ | 784,424  
|Fuel                                         |  |               | 1,605,534 |                  |   | 2,081,815 |                          |  |   | (1,205,890 | ) |  |        |       |   |  |   | 2,481,459
|Other                                        |  |               | 29,256    |                  |   | 20,345    |                          |  |   | (8,806     | ) |  |        | 630    |   |  |   | 41,425   
|                                             |  |               |           |                  |   |           |                          |  |   |            |   |  |        |        |   |  |   |          
|Total revenue                                |  |               | 2,419,214 |                  |   | 2,102,160 |                          |  |   | (1,214,696 | ) |  |        | 630    |   |  |   | 3,307,308
|Gross Profit:                                |  |               |           |                  |   |           |                          |  |   |            |   |  |        |        |   |  |   |          
|Merchandise, net                             |  |               | 261,084   |                  |   |          |                          |  |   |           |   |  |        |       |   |  |   | 261,084  
|Fuel                                         |  |               | 105,021   |                  |   | 20,207    |                          |  |   |           |   |  |        |       |   |  |   | 125,228  
|Other                                        |  |               | 29,256    |                  |   | 11,706    |                          |  |   | (171       | ) |  |        | 276    |   |  |   | 41,067   
|                                             |  |               |           |                  |   |           |                          |  |   |            |   |  |        |        |   |  |   |          
|Total gross profit                           |  |               | 395,361   |                  |   | 31,913    |                          |  |   | (171       | ) |  |        | 276    |   |  |   | 427,379  
|Selling, general and administrative expenses |  |               | 317,344   |                  |   | 12,785    |                          |  |   | (171       | ) |  |        | 8,567  |   |  |   | 338,525  
|Depreciation, amortization and accretion     |  |               | 38,772    |                  |   | 5,086     |                          |  |   |           |   |  |        | 524    |   |  |   | 44,382   
|Other operating expenses(1)                  |  |               | 2,408     |                  |   | (6        | )                        |  |   |           |   |  |        |       |   |  |   | 2,402    
|                                             |  |               |           |                  |   |           |                          |  |   |            |   |  |        |        |   |  |   |          
|Operating income (loss)                      |  | $             | 36,837    |                  | $ | 14,048    |                          |  | $ |           |   |  | $      | (8,815 | ) |  | $ | 42,070   
|                                             |  |               |           |                  |   |           |                          |  |   |            |   |  |        |        |   |  |   |          
|Gallons                                      |  |               | 719,649   |                  |   | 1,201,927 |                          |  |   | (707,106   | ) |  |        |       |   |  |   | 1,214,470
|Total assets                                 |  | $             | 746,169   |                  | $ | 106,734   |                          |  | $ | 140        |   |  | $      | 19,975 |   |  | $ | 873,018  
|Goodwill                                     |  |               | 221,634   |                  |   | 20,661    |                          |  |   |           |   |  |        |       |   |  |   | 242,295  
|Gross capital expenditures                   |  |               | 64,995    |                  |   | 9,810     |                          |  |   |           |   |  |        |       |   |  |   | 74,805   



|(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 ASC 260, Earnings per Share (EPS). Under ASC 260, 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.



F-36



---

##### Table of Contents

##### Index to Financial Statements

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



|                                                                                                                                            |                                                 |            |                  |  |                |            |  |   |           
|------------------------------------------------------------------------------------------------------------------------------------------- | ----------------------------------------------- | ---------- | ---------------- |  | -------------- | ---------- |  | - | ----------
|                                                                                                                                            |                                                 | Year Ended
|                                                                                                                                            | December 30,2007                                |            | December 28,2008 |  | January 3,2010
|                                                                                                                                            | (dollars in thousands except per share amounts)
|Net income attributable to Susser Holdings Corporation                                                                                      |                                                 | $          | 16,252           |  | $              | 16,477     |  | $ | 2,068     
|Denominator for basic earnings per share:                                                                                                   |                                                 |            |                  |  |                |            |  |   |           
|Weighted average number of common shares outstanding during the period                                                                      |                                                 |            | 16,734,571       |  |                | 16,883,965 |  |   | 16,936,777
|Incremental common shares attributable to exercise of outstanding dilutive options and restricted stock awards                              |                                                 |            | 82,846           |  |                | 92,355     |  |   | 85,226    
|                                                                                                                                            |                                                 |            |                  |  |                |            |  |   |           
|Denominator for diluted earnings per common share                                                                                           |                                                 |            | 16,817,417       |  |                | 16,976,320 |  |   | 17,022,003
|Net income attributable to Susser Holdings Corporation:                                                                                     |                                                 |            |                  |  |                |            |  |   |           
|Per common share-basic                                                                                                                      |                                                 | $          | 0.97             |  | $              | 0.98       |  | $ | 0.12      
|                                                                                                                                            |                                                 |            |                  |  |                |            |  |   |           
|Per common share-diluted                                                                                                                    |                                                 | $          | 0.97             |  | $              | 0.97       |  | $ | 0.12      
|                                                                                                                                            |                                                 |            |                  |  |                |            |  |   |           
|Options and non-vested restricted shares not included in calculation of diluted net income (loss) because the effect would be
anti-dilutive |                                                 |            | 1,100,820        |  |                | 1,376,503  |  |   | 1,713,512 



F-37



---

##### Table of Contents

##### Index to Financial Statements

21. Quarterly Results 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 2007, 2008 and 2009. 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.



|                                                             |  |        |         |   |        |   |         |        |  |   |           |   |  |                                                             |         |   |        |   |           |        |  |   |           |   |  |        |           |   |        |   |         |        |  |   |           |   |  |   |         |   |  |   |         |   |  |   |         |  
|------------------------------------------------------------ |  | ------ | ------- | - | ------ | - | ------- | ------ |  | - | --------- | - |  | ----------------------------------------------------------- | ------- | - | ------ | - | --------- | ------ |  | - | --------- | - |  | ------ | --------- | - | ------ | - | ------- | ------ |  | - | --------- | - |  | - | ------- | - |  | - | ------- | - |  | - | ------- | -
|                                                             |  | 2007   |         |   | 2008   |   |         | 2009   | 
|                                                             |  | 1stQTR |         |   | 2ndQTR |   |         | 3rdQTR |  |   | 4thQTR(a) |   |  | 1stQTR                                                      |         |   | 2ndQTR |   |           | 3rdQTR |  |   | 4thQTR    |   |  | 1stQTR |           |   | 2ndQTR |   |         | 3rdQTR |  |   | 4thQTR(d) |  
|                                                             |  |        |         |   |        |   |         |        |  |   |           |   |  | (dollars and gallons in thousands except per share amounts) |         |   |        |   |           |        |  |   |           |   |  |        |          
|Merchandise sales                                            |  | $      | 93,365  |   |        | $ | 105,925 |        |  | $ | 108,227   |   |  | $                                                           | 136,701 |   |        | $ | 168,771   |        |  | $ | 187,870   |   |  | $      | 189,272   |   |        | $ | 183,944 |        |  | $ | 181,919   |   |  | $ | 199,940 |   |  | $ | 201,190 |   |  | $ | 201,375 |  
|Motor fuel sales:                                            |  |        |         |   |        |   |         |        |  |   |           |   |  |                                                             |         |   |        |   |           |        |  |   |           |   |  |        |           |   |        |   |         |        |  |   |           |   |  |   |         |   |  |   |         |   |  |   |         |  
|Retail                                                       |  |        | 224,685 |   |        |   | 297,751 |        |  |   | 291,413   |   |  |                                                             | 397,902 |   |        |   | 519,797   |        |  |   | 618,037   |   |  |        | 619,692   |   |        |   | 393,201 |        |  |   | 322,072   |   |  |   | 392,593 |   |  |   | 427,603 |   |  |   | 463,266 |  
|Wholesale                                                    |  |        | 204,430 |   |        |   | 282,829 |        |  |   | 268,252   |   |  |                                                             | 279,958 |   |        |   | 302,595   |        |  |   | 415,179   |   |  |        | 396,952   |   |        |   | 208,769 |        |  |   | 167,327   |   |  |   | 221,336 |   |  |   | 240,874 |   |  |   | 246,388 |  
|Other income(b)                                              |  |        | 6,440   |   |        |   | 6,337   |        |  |   | 6,187     |   |  |                                                             | 7,334   |   |        |   | 9,543     |        |  |   | 9,376     |   |  |        | 8,253     |   |        |   | 9,394   |        |  |   | 9,490     |   |  |   | 9,297   |   |  |   | 12,433  |   |  |   | 10,205  |  
|Total revenue                                                |  |        | 528,920 |   |        |   | 692,842 |        |  |   | 674,079   |   |  |                                                             | 821,895 |   |        |   | 1,000,706 |        |  |   | 1,230,462 |   |  |        | 1,214,169 |   |        |   | 795,308 |        |  |   | 680,808   |   |  |   | 823,166 |   |  |   | 882,100 |   |  |   | 921,234 |  
|Merchandise gross profit                                     |  |        | 29,960  |   |        |   | 34,043  |        |  |   | 35,921    |   |  |                                                             | 44,642  |   |        |   | 56,668    |        |  |   | 64,416    |   |  |        | 65,966    |   |        |   | 63,592  |        |  |   | 62,416    |   |  |   | 66,496  |   |  |   | 66,307  |   |  |   | 65,865  |  
|Motor fuel gross profit(b):                                  |  |        |         |   |        |   |         |        |  |   |           |   |  |                                                             |         |   |        |   |           |        |  |   |           |   |  |        |           |   |        |   |         |        |  |   |           |   |  |   |         |   |  |   |         |   |  |   |         |  
|Retail                                                       |  |        | 12,167  |   |        |   | 18,414  |        |  |   | 17,309    |   |  |                                                             | 19,698  |   |        |   | 20,257    |        |  |   | 32,165    |   |  |        | 36,402    |   |        |   | 31,732  |        |  |   | 21,204    |   |  |   | 26,988  |   |  |   | 34,613  |   |  |   | 22,216  |  
|Wholesale                                                    |  |        | 4,321   |   |        |   | 6,339   |        |  |   | 7,553     |   |  |                                                             | 7,440   |   |        |   | 5,580     |        |  |   | 7,429     |   |  |        | 8,888     |   |        |   | 9,037   |        |  |   | 4,251     |   |  |   | 5,030   |   |  |   | 6,388   |   |  |   | 4,538   |  
|Other gross profit(b)                                        |  |        | 6,316   |   |        |   | 5,878   |        |  |   | 5,942     |   |  |                                                             | 7,030   |   |        |   | 9,103     |        |  |   | 8,837     |   |  |        | 7,921     |   |        |   | 9,417   |        |  |   | 9,390     |   |  |   | 9,302   |   |  |   | 12,453  |   |  |   | 9,922   |  
|Total gross profit                                           |  |        | 52,764  |   |        |   | 64,674  |        |  |   | 66,725    |   |  |                                                             | 78,810  |   |        |   | 91,608    |        |  |   | 112,847   |   |  |        | 119,177   |   |        |   | 113,778 |        |  |   | 97,261    |   |  |   | 107,816 |   |  |   | 119,761 |   |  |   | 102,541 |  
|Income from operations                                       |  |        | 780     |   |        |   | 9,412   |        |  |   | 7,944     |   |  |                                                             | 8,122   |   |        |   | 4,972     |        |  |   | 20,291    |   |  |        | 21,137    |   |        |   | 19,499  |        |  |   | 8,541     |   |  |   | 13,390  |   |  |   | 19,826  |   |  |   | 313     |  
|Net income(loss) attributable to Susser Holdings Corporation |  | $      | (2,401  | ) |        | $ | 6,274   |        |  | $ | 4,841     |   |  | $                                                           | 7,538   |   |        | $ | (3,360    | )      |  | $ | 6,662     |   |  | $      | 6,862     |   |        | $ | 6,313   |        |  | $ | (931      | ) |  | $ | 2,165   |   |  | $ | 6,503   |   |  | $ | (5,669  | )
|Merchandise margin, net                                      |  |        | 32.1    | % |        |   | 32.1    | %      |  |   | 33.2      | % |  |                                                             | 32.7    | % |        |   | 33.6      | %      |  |   | 34.3      | % |  |        | 34.9      | % |        |   | 34.6    | %      |  |   | 34.3      | % |  |   | 33.3    | % |  |   | 33.0    | % |  |   | 32.7    | %
|Fuel gallons:                                                |  |        |         |   |        |   |         |        |  |   |           |   |  |                                                             |         |   |        |   |           |        |  |   |           |   |  |        |           |   |        |   |         |        |  |   |           |   |  |   |         |   |  |   |         |   |  |   |         |  
|Retail                                                       |  |        | 101,793 |   |        |   | 106,624 |        |  |   | 108,874   |   |  |                                                             | 139,236 |   |        |   | 169,313   |        |  |   | 165,113   |   |  |        | 163,399   |   |        |   | 179,483 |        |  |   | 179,412   |   |  |   | 177,887 |   |  |   | 175,317 |   |  |   | 187,033 |  
|Wholesale                                                    |  |        | 111,585 |   |        |   | 118,682 |        |  |   | 118,767   |   |  |                                                             | 116,152 |   |        |   | 114,110   |        |  |   | 124,329   |   |  |        | 122,318   |   |        |   | 125,759 |        |  |   | 122,469   |   |  |   | 125,832 |   |  |   | 125,205 |   |  |   | 121,314 |  
|Motor fuel margin(b):                                        |  |        |         |   |        |   |         |        |  |   |           |   |  |                                                             |         |   |        |   |           |        |  |   |           |   |  |        |           |   |        |   |         |        |  |   |           |   |  |   |         |   |  |   |         |   |  |   |         |  
|Retail(c)                                                    |  |        | 12.0    | ¢ |        |   | 17.3    | ¢      |  |   | 15.9      | ¢ |  |                                                             | 14.1    | ¢ |        |   | 12.0      | ¢      |  |   | 19.5      | ¢ |  |        | 22.3      | ¢ |        |   | 17.7    | ¢      |  |   | 11.8      | ¢ |  |   | 15.2    | ¢ |  |   | 19.7    | ¢ |  |   | 11.9    | ¢
|Wholesale                                                    |  |        | 3.9     | ¢ |        |   | 5.3     | ¢      |  |   | 6.4       | ¢ |  |                                                             | 6.4     | ¢ |        |   | 4.9       | ¢      |  |   | 6.0       | ¢ |  |        | 7.3       | ¢ |        |   | 7.2     | ¢      |  |   | 3.5       | ¢ |  |   | 4.0     | ¢ |  |   | 5.1     | ¢ |  |   | 3.7     | ¢
|Earnings (loss) per common share:                            |  |        |         |   |        |   |         |        |  |   |           |   |  |                                                             |         |   |        |   |           |        |  |   |           |   |  |        |           |   |        |   |         |        |  |   |           |   |  |   |         |   |  |   |         |   |  |   |         |  
|Basic                                                        |  | $      | (0.14   | ) |        | $ | 0.38    |        |  | $ | 0.29      |   |  | $                                                           | 0.45    |   |        | $ | (0.20     | )      |  | $ | 0.39      |   |  | $      | 0.41      |   |        | $ | 0.37    |        |  | $ | (0.05     | ) |  | $ | 0.13    |   |  | $ | 0.38    |   |  | $ | (0.33   | )
|Diluted                                                      |  | $      | (0.14   | ) |        | $ | 0.37    |        |  | $ | 0.29      |   |  | $                                                           | 0.44    |   |        | $ | (0.20     | )      |  | $ | 0.39      |   |  | $      | 0.40      |   |        | $ | 0.37    |        |  | $ | (0.05     | ) |  | $ | 0.13    |   |  | $ | 0.38    |   |  | $ | (0.33   | )



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

|(b) | Reflects reclassifications in operating expense, other income, and other gross profit in 2007, 2008 and 2009.
|--- | -------------------------------------------------------------------------------------------------------------

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

|(d) | Includes 14 weeks of operation.
|--- | -------------------------------



F-38



---

##### Table of Contents

##### Index to Financial Statements

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(6)                                                                                                                                                                                  
|            | 
|2.2         |  | Agreement and Plan of Merger dated October 24, 2006, among Susser Holdings Corporation and Stripes Investment Corp.(6)                                                                                                                                                                                                                  
|            | 
|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(9)                                    
|            | 
|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(8)                                                                                                                                                                                                                                                   
|            | 
|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)                                                                                                                                                                                                                                                   
|            | 
|4.3         |  | Registration Rights Agreement, dated October 24, 2006, by and among Susser Holdings Corporation and the parties named therein(6)                                                                                                                                                                                                        
|            | 
|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(10)                                                                                                           
|            | 
|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(17)                                                                                                          
|            | 
|4.9         |  | Form of 144A Notes(10)                                                                                                                                                                                                                                                                                                                  
|            | 
|4.10        |  | Form of Regulation S Notes(10)                                                                                                                                                                                                                                                                                                          
|            | 
|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.(10)
|            | 
|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.(15)    
|            | 
|4.15        |  | Form of Stock Certificate(1)                                                                                                                                                                                                                                                                                                            



---

##### Table of Contents

##### Index to Financial Statements

|            |  |                                                                                                                                                                                                                                                                                                                         
|----------- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Description                                                                                                                                                                                                                                                                                                             
|10.1        |  | Susser Holdings Corporation 2006 Equity Incentive Plan(1)                                                                                                                                                                                                                                                               
|            | 
|10.2        |  | Susser Holdings Corporation 2006 Equity Incentive Plan Form of Converted Stock Option Agreement(1)                                                                                                                                                                                                                      
|            | 
|10.3        |  | Susser Holdings Corporation 2006 Equity Incentive Plan Form of Restricted Stock Agreement(18)                                                                                                                                                                                                                           
|            | 
|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 and Restated Employment Agreement, dated October 24, 2006, by and between Susser Holdings Corporation and Sam L. Susser(6)                                                                                                                                                                                      
|            | 
|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(18)                                                                                                                                                               
|            | 
|10.8        |  | Amended and Restated Employment Agreement, dated October 24, 2006, by and between Susser Holdings Corporation and E. V. Bonner, Jr.(6)                                                                                                                                                                                  
|            | 
|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.(18)                                                                                                                                                           
|            | 
|10.10       |  | Amended and Restated Employment Agreement, dated October 24, 2006, by and between Susser Holdings Corporation and Mary E. Sullivan(6)                                                                                                                                                                                   
|            | 
|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(18)                                                                                                                                                            
|            | 
|10.12       |  | Amended and Restated Employment Agreement, dated October 24, 2006, by and between Susser Holdings Corporation and Rocky B. Dewbre(6)                                                                                                                                                                                    
|            | 
|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(18)                                                                                                                                                             
|            | 
|10.14       |  | Employment Agreement, dated June 16, 2008, by and between Susser Holdings Corporation and Steven C. DeSutter(6)                                                                                                                                                                                                         
|            | 
|10.15       |  | Amendment Number 1 to Employment Agreement, dated December 22, 2008 by and between Susser Holdings Corporation and Steven C. DeSutter(18)                                                                                                                                                                               
|            | 
|10.16       |  | Branded Marketer Agreement between Susser Petroleum Company LLC and Chevron Products Company dated September 1, 2008(16)                                                                                                                                                                                                
|            | 
|10.17       |  | Chevron Branded Jobber Petroleum Products Agreement dated March 15, 2005 between Chevron Texaco Products Company, a division of Chevron U.S.A., Inc. and Susser Petroleum Company,
LP(1)                                                                                                                                
|            | 
|10.18       |  | 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 Exchange Commission)(11)                                
|            | 
|10.19       |  | 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.(11)                                                                                                                                                  
|            | 
|10.20       |  | Contract Carrier Transportation Agreement, dated September 12, 2005, by and between Costal 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 Exchange Commission)(1)



---

##### Table of Contents

##### Index to Financial Statements

|            |  |                                                                                                                                                                                                                                                                                                                                                                                                                              
|----------- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Description                                                                                                                                                                                                                                                                                                                                                                                                                  
|10.21       |  | Letter Agreement, dated September 12, 2005, by and between Coastal Transport Company, Inc. and Susser Petroleum Company, L.P.(1)                                                                                                                                                                                                                                                                                             
|            | 
|10.22       |  | Form of Master Sale/Leaseback Agreement(1)                                                                                                                                                                                                                                                                                                                                                                                   
|            | 
|10.23       |  | Unbranded Supply Agreement, dated July 28, 2006, by and between Susser Petroleum Company, LP and Valero Marketing and Supply Company, L.P. (Asterisks located within the exhibit
denote information which has been deleted pursuant to a confidential treatment filing with the Securities Exchange Commission)(1)                                                                                                           
|            | 
|10.24       |  | 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 Exchange Commission)(1)                                                                                      
|            | 
|10.25       |  | Branded Distributor Marketing Agreement (Shamrock 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 Exchange Commission)(1)                                                                                    
|            | 
|10.26       |  | 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 Exchange Commission)(1)                                                                                                                          
|            | 
|10.27       |  | Letter Agreement, dated July 28, 2006, by and between CITGO Petroleum Corporation and Susser Petroleum Company, L.P.(1)                                                                                                                                                                                                                                                                                                      
|            | 
|10.28       |  | Credit Agreement, dated as of November 13, 2007, 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 thereof(19)                                     
|            | 
|10.29       |  | Amendment No. 1 dated May 6, 2008 to Credit Agreement dated November 13, 2007, 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
thereof(13)
|            | 
|10.30       |  | Non-Qualified Deferred Compensation Plan of SPP Partners (predecessor to Stripes LLC) Effective October 1, 2003(11)                                                                                                                                                                                                                                                                                                          
|            | 
|10.31       |  | Susser Holdings Corporation 2008 Employee Stock Purchase Plan, effective May 13, 2008(14)                                                                                                                                                                                                                                                                                                                                    
|            | 
|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**                                                                                                                                                                                                                                                                      



---

##### Table of Contents

##### Index to Financial Statements



|* | 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 Exchange 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 Annual Report on Form 10-K of Susser Holdings Corporation filed April 2, 2007.
|--- | ---------------------------------------------------------------------------------------------------------------

|(7) | Incorporated by reference to the Quarterly Report on Form 10-Q of Susser Holdings Corporation filed August 15, 2007.
|--- | --------------------------------------------------------------------------------------------------------------------

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

|(9) | Incorporated by reference to the Quarterly Report on Form 10-Q of Susser Holdings Corporation filed November 14, 2007.
|--- | ----------------------------------------------------------------------------------------------------------------------

|(10) | Incorporated by reference to the Current Report on Form 8-K of Susser Holdings Corporation filed November 19, 2007.
|---- | -------------------------------------------------------------------------------------------------------------------

|(11) | Incorporated by reference to the Annual Report on Form 10-K of Susser Holdings Corporation filed March 14, 2008.
|---- | ----------------------------------------------------------------------------------------------------------------

|(12) | Incorporated by reference to the Current Report on Form 8-K of Susser Holdings Corporation filed June 16, 2008
|---- | --------------------------------------------------------------------------------------------------------------

|(13) | Incorporated by reference to the Quarterly Report on Form 10-Q of Susser Holdings Corporation filed May 9, 2008.
|---- | ----------------------------------------------------------------------------------------------------------------

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

|(15) | Incorporated by reference to the Current Report on Form 8-K of Susser Holdings Corporation filed June 26, 2008.
|---- | ---------------------------------------------------------------------------------------------------------------

|(16) | Incorporated by reference to the Current Report on Form 8-K of Susser Holdings Corporation filed August 28, 2008.
|---- | -----------------------------------------------------------------------------------------------------------------

|(17) | Incorporated by reference to the Registration Statement on Form S-4 of Susser Holdings Corporation filed April 29, 2008.
|---- | ------------------------------------------------------------------------------------------------------------------------

|(18) | Incorporated by reference to the Annual Report on Form 10-K of Susser Holdings Corporation Filed March 13, 2009.
|---- | ----------------------------------------------------------------------------------------------------------------

|(19) | Incorporated by reference to the Current Report on Form 8-K/A of Susser Holdings Corporation filed December 15, 2009.
|---- | ---------------------------------------------------------------------------------------------------------------------