##### Table of Contents





UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549





FORM 10-Q





(Mark One)

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

For the Quarterly Period Ended: April 3, 2011

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)

(361) 884-2463

(Registrants telephone number, including area code)

N/A

(Former Name, former address and former fiscal year, if changed
since last report)

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 whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of large accelerated
filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act.



|                        |  |                                                  |  |                           |  |  
|----------------------- |  | ------------------------------------------------ |  | ------------------------- |  | -
|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

Indicate
the number of shares outstanding of each of the issuers classes of common stock, as of the latest practicable date:



|                              |  |                             
|----------------------------- |  | ----------------------------
|COMMON STOCK, $0.01 PAR VALUE |  | 17,545,833 SHARES           
|(Class)                       |  | (Outstanding at May 9, 2011)









---

##### Table of Contents

SUSSER HOLDINGS CORPORATION

FORM 10-Q

TABLE OF CONTENTS



|                                                                                              |  |      |    | 
|--------------------------------------------------------------------------------------------- |  | ---- | -- | 
|                                                                                              |  | Page |   
|Part I. FINANCIAL INFORMATION                                                                 |  |      |    | 
|Item 1. Financial Statements                                                                  |  |      | 1  | 
|Item 2. Managements Discussion and Analysis of Financial Condition and Results of
Operations |  |      | 16 | 
|Item 3. Quantitative and Qualitative Disclosures About Market Risk                            |  |      | 27 | 
|Item 4. Controls and Procedures                                                               |  |      | 27 | 
|                                                                                              | 
|PART II  OTHER INFORMATION                                                                   |  |      |    | 
|Item 1. Legal Proceedings                                                                     |  |      | 28 | 
|Item 1A. Risk Factors                                                                         |  |      | 28 | 
|Item 2. Unregistered Sales of Equity Securities and Use of Proceeds                           |  |      | 28 | 
|Item 3. Defaults Upon Senior Securities                                                       |  |      | 28 | 
|Item 4. (Removed and Reserved)                                                                |  |      | 28 | 
|Item 5. Other Information                                                                     |  |      | 28 | 
|Item 6. Exhibits                                                                              |  |      | 28 | 



i



---

##### Table of Contents

PART I  FINANCIAL INFORMATION

Item 1. Financial Statements

Susser Holdings Corporation

Consolidated Balance Sheets



|                                                                                                                                                                                                 |  |                |         |  |              |   |         | 
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ |  | -------------- | ------- |  | ------------ | - | ------- | 
|                                                                                                                                                                                                 |  | January 2,2011 |         |  | April 3,2011 |  
|                                                                                                                                                                                                 |  |                |         |  | unaudited    |  
|                                                                                                                                                                                                 |  | (in thousands) |        
|                                                                                                                                                                                                 |  |               
|Assets                                                                                                                                                                                           |  |                |         |  |              |   |         | 
|                                                                                                                                                                                                 |  |               
|Current assets:                                                                                                                                                                                  |  |                |         |  |              |   |         | 
|Cash and cash equivalents                                                                                                                                                                        |  | $              | 47,943  |  |              | $ | 34,368  | 
|Accounts receivable, net of allowance for doubtful accounts of $1,054 at January 2, 2011, and $963 at April 3,
2011                                                                              |  |                | 60,356  |  |              |   | 81,248  | 
|Inventories, net                                                                                                                                                                                 |  |                | 84,140  |  |              |   | 96,269  | 
|Other current assets                                                                                                                                                                             |  |                | 17,517  |  |              |   | 21,557  | 
|                                                                                                                                                                                                 |  |                |         |  |              |   |         | 
|Total current assets                                                                                                                                                                             |  |                | 209,956 |  |              |   | 233,442 | 
|Property and equipment, net                                                                                                                                                                      |  |                | 409,153 |  |              |   | 431,928 | 
|Other assets:                                                                                                                                                                                    |  |                |         |  |              |   |         | 
|Goodwill                                                                                                                                                                                         |  |                | 240,158 |  |              |   | 240,158 | 
|Intangible assets, net                                                                                                                                                                           |  |                | 41,365  |  |              |   | 40,700  | 
|Other noncurrent assets                                                                                                                                                                          |  |                | 13,707  |  |              |   | 14,234  | 
|                                                                                                                                                                                                 |  |                |         |  |              |   |         | 
|Total assets                                                                                                                                                                                     |  | $              | 914,339 |  |              | $ | 960,462 | 
|                                                                                                                                                                                                 |  |                |         |  |              |   |         | 
|                                                                                                                                                                                                 |  |               
|Liabilities and shareholders equity                                                                                                                                                             |  |                |         |  |              |   |         | 
|Current liabilities:                                                                                                                                                                             |  |                |         |  |              |   |         | 
|Accounts payable                                                                                                                                                                                 |  | $              | 132,918 |  |              | $ | 173,153 | 
|Accrued expenses and other current liabilities                                                                                                                                                   |  |                | 44,937  |  |              |   | 46,809  | 
|Current maturities of long-term debt                                                                                                                                                             |  |                | 550     |  |              |   | 511     | 
|                                                                                                                                                                                                 |  |                |         |  |              |   |         | 
|Total current liabilities                                                                                                                                                                        |  |                | 178,405 |  |              |   | 220,473 | 
|Revolving line of credit                                                                                                                                                                         |  |                |        |  |              |   |        | 
|Long-term debt                                                                                                                                                                                   |  |                | 430,756 |  |              |   | 430,792 | 
|Deferred gain, long-term portion                                                                                                                                                                 |  |                | 32,727  |  |              |   | 32,178  | 
|Deferred tax liability, long-term portion                                                                                                                                                        |  |                | 39,261  |  |              |   | 43,337  | 
|Other noncurrent liabilities                                                                                                                                                                     |  |                | 18,627  |  |              |   | 18,262  | 
|                                                                                                                                                                                                 |  |                |         |  |              |   |         | 
|Total liabilities                                                                                                                                                                                |  |                | 699,776 |  |              |   | 745,042 | 
|                                                                                                                                                                                                 |  |                |         |  |              |   |         | 
|Commitments and contingencies:                                                                                                                                                                   |  |                |         |  |              |   |         | 
|                                                                                                                                                                                                 |  |               
|Shareholders equity:                                                                                                                                                                            |  |                |         |  |              |   |         | 
|Susser Holdings Corporation shareholders equity:                                                                                                                                                |  |                |         |  |              |   |         | 
|Common stock $.01 par value; 125,000,000 shares authorized; 17,402,934 issued and 17,361,406 outstanding as of January 2,
2011, 17,482,543 issued and 17,436,234 outstanding as of April 3, 2011 |  |                | 172     |  |              |   | 172     | 
|Additional paid-in capital                                                                                                                                                                       |  |                | 186,876 |  |              |   | 187,755 | 
|Retained earnings                                                                                                                                                                                |  |                | 26,742  |  |              |   | 26,719  | 
|Accumulated other comprehensive loss                                                                                                                                                             |  |                |        |  |              |   |        | 
|                                                                                                                                                                                                 |  |                |         |  |              |   |         | 
|Total Susser Holdings Corporation shareholders equity                                                                                                                                           |  |                | 213,790 |  |              |   | 214,646 | 
|Noncontrolling interest                                                                                                                                                                          |  |                | 773     |  |              |   | 774     | 
|                                                                                                                                                                                                 |  |                |         |  |              |   |         | 
|Total shareholders equity                                                                                                                                                                       |  |                | 214,563 |  |              |   | 215,420 | 
|                                                                                                                                                                                                 |  |                |         |  |              |   |         | 
|Total liabilities and shareholders equity                                                                                                                                                       |  | $              | 914,339 |  |              | $ | 960,462 | 
|                                                                                                                                                                                                 |  |                |         |  |              |   |         | 

See accompanying notes



1



---

##### Table of Contents

Susser Holdings Corporation

Consolidated Statements of Operations

Unaudited



|                                                                |  |                                                  |            |   |              |   |            |  
|--------------------------------------------------------------- |  | ------------------------------------------------ | ---------- | - | ------------ | - | ---------- | -
|                                                                |  | Three Months Ended                               |           
|                                                                |  | April 4,2010                                     |            |   | April 3,2011 |  
|                                                                |  | (dollars in thousands, except per share amounts) |           
|                                                                |  |                                                 
|Revenues:                                                       |  |                                                  |            |   |              |   |            |  
|Merchandise sales                                               |  | $                                                | 191,038    |   |              | $ | 203,017    |  
|Motor fuel sales                                                |  |                                                  | 736,814    |   |              |   | 954,481    |  
|Other income                                                    |  |                                                  | 10,273     |   |              |   | 11,635     |  
|                                                                |  |                                                  |            |   |              |   |            |  
|Total revenues                                                  |  |                                                  | 938,125    |   |              |   | 1,169,133  |  
|Cost of sales:                                                  |  |                                                  |            |   |              |   |            |  
|Merchandise                                                     |  |                                                  | 128,655    |   |              |   | 134,006    |  
|Motor fuel                                                      |  |                                                  | 711,495    |   |              |   | 918,961    |  
|Other                                                           |  |                                                  | 354        |   |              |   | 447        |  
|                                                                |  |                                                  |            |   |              |   |            |  
|Total cost of sales                                             |  |                                                  | 840,504    |   |              |   | 1,053,414  |  
|                                                                |  |                                                  |            |   |              |   |            |  
|Gross profit                                                    |  |                                                  | 97,621     |   |              |   | 115,719    |  
|                                                                |  |                                                 
|Operating expenses:                                             |  |                                                  |            |   |              |   |            |  
|Personnel                                                       |  |                                                  | 36,007     |   |              |   | 38,409     |  
|General and administrative                                      |  |                                                  | 8,541      |   |              |   | 9,666      |  
|Other operating                                                 |  |                                                  | 29,858     |   |              |   | 34,098     |  
|Rent                                                            |  |                                                  | 10,051     |   |              |   | 11,316     |  
|Loss on disposal of assets and impairment charge                |  |                                                  | 264        |   |              |   | 629        |  
|Depreciation, amortization and accretion                        |  |                                                  | 11,208     |   |              |   | 10,902     |  
|                                                                |  |                                                  |            |   |              |   |            |  
|Total operating expenses                                        |  |                                                  | 95,929     |   |              |   | 105,020    |  
|                                                                |  |                                                  |            |   |              |   |            |  
|Income from operations                                          |  |                                                  | 1,692      |   |              |   | 10,699     |  
|Other income (expense):                                         |  |                                                  |            |   |              |   |            |  
|Interest expense, net                                           |  |                                                  | (9,688     | ) |              |   | (9,937     | )
|Other miscellaneous                                             |  |                                                  | 4          |   |              |   | (34        | )
|                                                                |  |                                                  |            |   |              |   |            |  
|Total other expense, net                                        |  |                                                  | (9,684     | ) |              |   | (9,971     | )
|                                                                |  |                                                  |            |   |              |   |            |  
|Income (loss) before income taxes                               |  |                                                  | (7,992     | ) |              |   | 728        |  
|Income tax (expense) benefit                                    |  |                                                  | 3,018      |   |              |   | (750       | )
|                                                                |  |                                                  |            |   |              |   |            |  
|Net loss                                                        |  |                                                  | (4,974     | ) |              |   | (22        | )
|                                                                |  |                                                  |            |   |              |   |            |  
|Less: Net income attributable to noncontrolling interests       |  |                                                  | 11         |   |              |   | 1          |  
|                                                                |  |                                                  |            |   |              |   |            |  
|Net loss attributable to Susser Holdings Corporation            |  | $                                                | (4,985     | ) |              | $ | (23        | )
|                                                                |  |                                                  |            |   |              |   |            |  
|Net loss per share attributable to Susser Holdings Corporation: |  |                                                  |            |   |              |   |            |  
|Basic                                                           |  | $                                                | (0.29      | ) |              | $ | (0.00      | )
|Diluted                                                         |  | $                                                | (0.29      | ) |              | $ | (0.00      | )
|Weighted average shares outstanding:                            |  |                                                  |            |   |              |   |            |  
|Basic                                                           |  |                                                  | 16,994,090 |   |              |   | 17,078,100 |  
|Diluted                                                         |  |                                                  | 16,994,090 |   |              |   | 17,078,100 |  

See accompanying
notes



2



---

##### Table of Contents

Susser Holdings Corporation

Consolidated Statement of Cash Flows

Unaudited



|                                                                                |  |                    |         |   |              |   |         |  
|------------------------------------------------------------------------------- |  | ------------------ | ------- | - | ------------ | - | ------- | -
|                                                                                |  | Three Months Ended |        
|                                                                                |  | April 4,2010       |         |   | April 3,2011 |  
|                                                                                |  | (in thousands)     |        
|                                                                                |  |                   
|Cash flows from operating activities:                                           |  |                    |         |   |              |   |         |  
|                                                                                |  |                   
|Net loss                                                                        |  | $                  | (4,974  | ) |              | $ | (22     | )
|Adjustments to reconcile net loss to net cash provided by operating activities: |  |                    |         |   |              |   |         |  
|Depreciation, amortization and accretion                                        |  |                    | 11,208  |   |              |   | 10,902  |  
|Loss on disposal of assets and impairment charge                                |  |                    | 264     |   |              |   | 629     |  
|Non-cash stock based compensation                                               |  |                    | 728     |   |              |   | 888     |  
|Deferred income tax                                                             |  |                    | (2,102  | ) |              |   | 4,703   |  
|Amortization of debt premium/discount, net                                      |  |                    | (164    | ) |              |   | 166     |  
|Changes in operating assets and liabilities:                                    |  |                    |         |   |              |   |         |  
|Receivables                                                                     |  |                    | (5,432  | ) |              |   | (20,891 | )
|Inventories                                                                     |  |                    | (483    | ) |              |   | (12,128 | )
|Intangible assets, net                                                          |  |                    | 742     |   |              |   | 626     |  
|Other assets                                                                    |  |                    | (3,437  | ) |              |   | (5,090  | )
|Accounts payable                                                                |  |                    | 17,253  |   |              |   | 40,234  |  
|Accrued liabilities                                                             |  |                    | 3,957   |   |              |   | 1,872   |  
|Other noncurrent liabilities                                                    |  |                    | 410     |   |              |   | (1,071  | )
|                                                                                |  |                    |         |   |              |   |         |  
|Net cash provided by operating activities                                       |  |                    | 17,970  |   |              |   | 20,818  |  
|                                                                                |  |                   
|Cash flows from investing activities:                                           |  |                    |         |   |              |   |         |  
|Capital expenditures                                                            |  |                    | (9,206  | ) |              |   | (34,103 | )
|Proceeds from disposal of property and equipment                                |  |                    | 21      |   |              |   | 40      |  
|Proceeds from sale/leaseback transactions                                       |  |                    | 5,836   |   |              |   |        |  
|                                                                                |  |                    |         |   |              |   |         |  
|Net cash used in investing activities                                           |  |                    | (3,349  | ) |              |   | (34,063 | )
|                                                                                |  |                   
|Cash flows from financing activities:                                           |  |                    |         |   |              |   |         |  
|Proceeds from issuance of long-term debt                                        |  |                    | 10,000  |   |              |   |        |  
|Change in notes receivable                                                      |  |                    | 337     |   |              |   | (105    | )
|Payments on long-term debt                                                      |  |                    | (2,708  | ) |              |   | (169    | )
|Revolving line of credit, net                                                   |  |                    | (19,890 | ) |              |   |        |  
|Loan origination costs                                                          |  |                    | (153    | ) |              |   | (47     | )
|Proceeds (purchase) of equity, net                                              |  |                    | 16      |   |              |   | (9      | )
|                                                                                |  |                    |         |   |              |   |         |  
|Net cash used in financing activities                                           |  |                    | (12,398 | ) |              |   | (330    | )
|Net increase (decrease) in cash                                                 |  |                    | 2,223   |   |              |   | (13,575 | )
|Cash and cash equivalents at beginning of year                                  |  |                    | 17,976  |   |              |   | 47,943  |  
|                                                                                |  |                    |         |   |              |   |         |  
|Cash and cash equivalents at end of period                                      |  | $                  | 20,199  |   |              | $ | 34,368  |  
|                                                                                |  |                    |         |   |              |   |         |  

See accompanying notes



3



---

##### Table of Contents

Susser Holdings Corporation

Notes to Consolidated Financial Statements

Unaudited



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

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 $425 million of senior notes outstanding at April 3, 2011 but do not conduct any operations (See Note 7). 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. The
Companys fiscal year is 52 or 53 weeks and ends on the Sunday closest to December 31. All references to fiscal 2010 refer to the 52-week period ended January 2, 2011. All references to the first quarter of 2010 and 2011 refer to the
13-week periods ended April 4, 2010 and April 3, 2011, respectively. Stripes and APT follow the same accounting calendar as the Company. SPC uses calendar month accounting periods, and end their fiscal year on December 31.

The consolidated financial statements have been prepared in accordance with generally accepted accounting principles for interim
financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. The interim consolidated financial statements have been prepared from the accounting records of the Company and its subsidiaries, and all amounts at
April 3, 2011 and for the three months ended April 4, 2010 and April 3, 2011 are unaudited. Pursuant to Regulation S-X, certain information and note disclosures normally included in annual financial statements have been condensed or
omitted. The information furnished reflects all adjustments which are, in the opinion of management, necessary for a fair statement of the results for the interim periods presented, and which are of a normal, recurring nature.

Our results of operations for the three months ended April 4, 2010 and April 3, 2011 are not necessarily indicative of results
to be expected for the full fiscal year. Our business is seasonal and we generally experience higher levels of revenues during the summer months than during the winter months.

The interim consolidated financial statements included herein should be read in conjunction with the consolidated financial statements and the notes thereto included in our Annual Report on Form 10-K for
the fiscal year ended January 2, 2011.



4



---

##### Table of Contents

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 April 3, 2011, up until the issuance of these financial statements.



|2. | New Accounting Pronouncements
|-- | -----------------------------

FASB ASU No. 2010-06. 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 requires 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. The ASU was generally effective for interim and annual reporting periods beginning after December 15,
2009; however the requirement to disclose separately purchases, sales, issuances and settlements in the Level 3 reconciliation are effective for fiscal years beginning after December 15, 2010 (and for interim period within such years). Our
adoption of the applicable sections of this ASU did not have a material impact on our financial statements.

FASB ASU
No. 2010-29. In December 2010, the FASB issued ASU No. 2010-29, Disclosure of Supplementary Pro Forma Information for Business Combinations (Topic 805 Business Combinations).This guidance requires that disclosure for
pro forma revenue and earnings must be as of the beginning of the comparative period presented and adds additional disclosure related to the nature and amount of material, nonrecurring pro forma adjustments. It is effective for public companies
only, for business combinations for which the acquisition date is on or after the beginning of the first annual reporting period beginning on or after December 15, 2010, but early adoption is permitted. Our adoption in January 2011 will impact
our disclosure of any future acquisitions.



|3. | Accounts Receivable
|-- | -------------------

Accounts receivable consisted of the following:



|                                                    |  |                |        |   |              |   |        |  
|--------------------------------------------------- |  | -------------- | ------ | - | ------------ | - | ------ | -
|                                                    |  | January 2,2011 |        |   | April 3,2011 |  
|                                                    |  | (in thousands) |       
|Accounts receivable, trade                          |  | $              | 19,381 |   |              | $ | 32,804 |  
|Credit card receivables                             |  |                | 22,432 |   |              |   | 31,607 |  
|Receivable from state reimbursement funds           |  |                | 1,074  |   |              |   | 984    |  
|Vendor receivables for rebates, branding and others |  |                | 7,752  |   |              |   | 6,627  |  
|ATM fund receivables                                |  |                | 6,333  |   |              |   | 7,614  |  
|Notes receivable, short-term                        |  |                | 1,194  |   |              |   | 561    |  
|Other receivables                                   |  |                | 3,244  |   |              |   | 2,014  |  
|Allowance for uncollectable accounts, trade         |  |                | (754   | ) |              |   | (687   | )
|Allowance for uncollectable accounts, environmental |  |                | (300   | ) |              |   | (276   | )
|                                                    |  |                |        |   |              |   |        |  
|                                                    |  |               
|Accounts receivable, net                            |  | $              | 60,356 |   |              | $ | 81,248 |  
|                                                    |  |                |        |   |              |   |        |  



5



---

##### Table of Contents

|4. | Inventories
|-- | -----------

Inventories
consisted of the following:



|                                                  |  |                |        |   |              |   |        |  
|------------------------------------------------- |  | -------------- | ------ | - | ------------ | - | ------ | -
|                                                  |  | January 2,2011 |        |   | April 3,2011 |  
|                                                  |  | (in thousands) |       
|Merchandise                                       |  | $              | 48,521 |   |              | $ | 46,983 |  
|Fuel-retail                                       |  |                | 23,660 |   |              |   | 27,287 |  
|Fuel-wholesale consignment                        |  |                | 4,347  |   |              |   | 5,467  |  
|Fuel-wholesale bulk                               |  |                | 737    |   |              |   | 9,528  |  
|Lottery                                           |  |                | 2,028  |   |              |   | 2,009  |  
|Equipment and maintenance spare parts             |  |                | 5,977  |   |              |   | 6,315  |  
|Allowance for inventory shortage and obsolescence |  |                | (1,130 | ) |              |   | (1,320 | )
|                                                  |  |                |        |   |              |   |        |  
|                                                  |  |               
|Inventories, net                                  |  | $              | 84,140 |   |              | $ | 96,269 |  
|                                                  |  |                |        |   |              |   |        |  



|5. | Property and Equipment
|-- | ----------------------

Property and equipment consisted of the following:



|                                     |  |                |         |  |              |   |         | 
|------------------------------------ |  | -------------- | ------- |  | ------------ | - | ------- | 
|                                     |  | January 2,2011 |         |  | April 3,2011 |  
|                                     |  | (in thousands) |        
|Land                                 |  | $              | 128,071 |  |              | $ | 128,771 | 
|Buildings and leasehold improvements |  |                | 235,588 |  |              |   | 241,866 | 
|Equipment                            |  |                | 190,324 |  |              |   | 198,087 | 
|Construction in progress             |  |                | 10,889  |  |              |   | 28,598  | 
|                                     |  |                |         |  |              |   |         | 
|                                     |  |                | 564,872 |  |              |   | 597,322 | 
|Less accumulated depreciation        |  |                | 155,719 |  |              |   | 165,394 | 
|                                     |  |                |         |  |              |   |         | 
|                                     |  |               
|Property and equipment, net          |  | $              | 409,153 |  |              | $ | 431,928 | 
|                                     |  |                |         |  |              |   |         | 



|6. | Goodwill and Other Intangible Assets
|-- | ------------------------------------

Goodwill is not being amortized, but is tested annually for impairment, and is tested for impairment more frequently if events and circumstances indicate that the asset might be impaired. The annual
impairment test is performed as of the first day of the fourth quarter of the fiscal year. At January 2, 2011 and April 3, 2011, we had $240.2 million of goodwill recorded in conjunction with past business combinations. The 2010 impairment
analysis indicated no impairment in goodwill. As of April 3, 2011 we evaluated potential impairment indicators pursuant to the requirements of ASC 350-20-35-30. We believe no indicators of impairment occurred during the first quarter of 2011,
and believe the assumptions used in the analysis performed in 2010 are still relevant and indicative of our current operating environment. As a result, no impairment was recorded to goodwill during the first quarter of 2011 and no additions were
recorded during this period.

In accordance with ASC 350 Intangibles  Goodwill and Other, the Company
has finite-lived intangible assets recorded that are amortized and indefinite-lived assets that do not amortize. The finite-lived assets consist of supply agreements, favorable/unfavorable leasehold arrangements, loan origination costs, trade names
and certain franchise rights, all of which are amortized over the respective lives of the agreements or over the period of time the assets are expected to contribute directly or indirectly to the Companys future cash flows. Supply agreements
are being amortized over a weighted average period of approximately nine years. Favorable/unfavorable leasehold arrangements are being amortized over a weighted average period of approximately eleven years. The Laredo Taco Company trade name is
being amortized over fifteen years. The Town & Country Food Stores trade name is being amortized over fifty months. Loan origination costs are amortized over the life of the underlying debt as an increase to interest expense.



6



---

##### Table of Contents

The following table presents the gross carrying amount and accumulated amortization for each
major class of intangible assets, excluding goodwill, at January 2, 2011 and April 3, 2011:



|                                  |  |                     |        |  |                         |   |        |           |  |   |                     |  |  |                         |        |  |           |   |        |  |  |   |        | 
|--------------------------------- |  | ------------------- | ------ |  | ----------------------- | - | ------ | --------- |  | - | ------------------- |  |  | ----------------------- | ------ |  | --------- | - | ------ |  |  | - | ------ | 
|                                  |  | January 2, 2011     |        |  | April 3, 2011           |  
|                                  |  | GrossCarryingAmount |        |  | AccumulatedAmortization |   |        | NetAmount |  |   | GrossCarryingAmount |  |  | AccumulatedAmortization |        |  | NetAmount |  
|                                  |  |                     |        |  |                         |  
|Unamortized                       |  |                     |        |  |                         |   |        |           |  |   |                     |  |  |                         |        |  |           |   |        |  |  |   |        | 
|                                  |  |                     |        |  |                         |  
|Trade name                        |  | $                   | 45     |  |                         | $ |       |           |  | $ | 45                  |  |  | $                       | 45     |  |           | $ |       |  |  | $ | 45     | 
|                                  |  |                     |        |  |                         |  
|Franchise rights                  |  |                     | 389    |  |                         |   |       |           |  |   | 389                 |  |  |                         | 389    |  |           |   |       |  |  |   | 389    | 
|                                  |  |                     |        |  |                         |  
|Liquor licenses                   |  |                     | 12,038 |  |                         |   |       |           |  |   | 12,038              |  |  |                         | 12,038 |  |           |   |       |  |  |   | 12,038 | 
|                                  |  |                     |        |  |                         |  
|Amortized                         |  |                     |        |  |                         |   |        |           |  |   |                     |  |  |                         |        |  |           |   |        |  |  |   |        | 
|                                  |  |                     |        |  |                         |  
|Supply agreements                 |  |                     | 18,534 |  |                         |   | 4,305  |           |  |   | 14,229              |  |  |                         | 19,049 |  |           |   | 4,741  |  |  |   | 14,308 | 
|Favorable lease arrangements, net |  |                     | 2,497  |  |                         |   | 2,341  |           |  |   | 156                 |  |  |                         | 2,497  |  |           |   | 2,298  |  |  |   | 199    | 
|                                  |  |                     |        |  |                         |  
|Loan origination costs            |  |                     | 14,024 |  |                         |   | 2,888  |           |  |   | 11,136              |  |  |                         | 14,071 |  |           |   | 3,538  |  |  |   | 10,533 | 
|                                  |  |                     |        |  |                         |  
|Trade names                       |  |                     | 5,756  |  |                         |   | 2,384  |           |  |   | 3,372               |  |  |                         | 5,756  |  |           |   | 2,568  |  |  |   | 3,188  | 
|                                  |  |                     |        |  |                         |   |        |           |  |   |                     |  |  |                         |        |  |           |   |        |  |  |   |        | 
|                                  |  |                     |        |  |                         |  
|Intangible assets, net            |  | $                   | 53,283 |  |                         | $ | 11,918 |           |  | $ | 41,365              |  |  | $                       | 53,845 |  |           | $ | 13,145 |  |  | $ | 40,700 | 
|                                  |  |                     |        |  |                         |   |        |           |  |   |                     |  |  |                         |        |  |           |   |        |  |  |   |        | 



|7. | Long-Term Debt
|-- | --------------

Long-term
debt consisted of the following:



|                                                                                                                                    |  |                |         |   |              |   |         |  
|----------------------------------------------------------------------------------------------------------------------------------- |  | -------------- | ------- | - | ------------ | - | ------- | -
|                                                                                                                                    |  | January 2,2011 |         |   | April 3,2011 |  
|                                                                                                                                    |  | (in thousands) |        
|8.5% senior unsecured notes due 2016                                                                                                |  | $              | 425,000 |   |              | $ | 425,000 |  
|                                                                                                                                    |  |               
|Revolving credit agreement, bearing interest at Prime or LIBOR plus applicable margin, (3.75% at January 2, 2011 and
April 3, 2011) |  |                |        |   |              |   |        |  
|                                                                                                                                    |  |               
|Other notes payable                                                                                                                 |  |                | 10,802  |   |              |   | 10,633  |  
|                                                                                                                                    |  |               
|Unamortized discount                                                                                                                |  |                | (4,496  | ) |              |   | (4,330  | )
|                                                                                                                                    |  |                |         |   |              |   |         |  
|                                                                                                                                    |  |               
|Total debt                                                                                                                          |  |                | 431,306 |   |              |   | 431,303 |  
|                                                                                                                                    |  |               
|Less: current maturities                                                                                                            |  |                | 550     |   |              |   | 511     |  
|                                                                                                                                    |  |                |         |   |              |   |         |  
|                                                                                                                                    |  |               
|Long-term debt, net of current maturities                                                                                           |  | $              | 430,756 |   |              | $ | 430,792 |  
|                                                                                                                                    |  |                |         |   |              |   |         |  

The fair value of debt as of April 3, 2011 is estimated to be approximately $469.6 million, based on
the reported trading activity of the senior unsecured notes at that time, and the par value of the revolving credit facility and other notes payable.

Senior Unsecured Notes

On May 7, 2010, the Company, through
its subsidiaries Susser Holdings, L.L.C. and Susser Finance Corporation, issued $425 million 8.50% Senior Notes due 2016 (the 2016 Notes). The 2016 Notes pay interest semi-annually in arrears on May 15 and November 15 of each
year, commencing on November 15, 2010. The 2016 Notes mature on May 15, 2016 and are guaranteed by the Company and each existing and future domestic subsidiary of the Company other than certain non-operating subsidiaries and Susser
Company, Ltd. The net proceeds from the sale of the 2016 Notes, together with cash on hand and borrowings under the Amended and Restated Credit Agreement, were used to redeem and discharge all of the outstanding 10 5/8 % senior unsecured notes
due 2013 (the 2013 Notes) including a call premium of $15.9 million, to repay the outstanding indebtedness under the term credit facility and to pay other related fees and expenses.

At any time prior to May 15, 2013, the Company may on any one or more occasions redeem up to 35% of the aggregate principal amount
of the 2016 Notes at a redemption price of 108.500% of the principal amount, plus accrued and unpaid interest and liquidated damages, if any, to the redemption date, with the net cash proceeds of



7



---

##### Table of Contents

certain public equity offerings. The 2016 Notes may also be redeemed prior to May 15, 2013, in whole or in part, at the option of the Company at a redemption price equal to 100% of the
principal amount of the 2016 Notes redeemed plus a make-whole premium and accrued and unpaid interest and liquidated damages, if any, to the applicable redemption date.

On or after May 15, 2013, the Company may redeem all or any part of the 2016 Notes at the redemption prices (expressed as percentages of principal amount) set forth below plus accrued and unpaid
interest and liquidated damages, if any, to the applicable redemption date, if redeemed during the twelve month period beginning on May 15 of the years indicated below:



|     |  |       |         |  
|---- |  | ----- | ------- | -
|Year |  | Price |        
|2013 |  |       | 104.250 | %
|2014 |  |       | 102.125 | %
|2015 |  |       | 100.000 | %

The Company must offer to
purchase the 2016 Notes at 101% of the aggregate principal amount of the notes, plus accrued and unpaid interest, in the event of certain kinds of changes of control. The Company must offer to purchase the Notes at 100% of the aggregate principal
amount of the notes, plus accrued and unpaid interest, if excess proceeds remain after the consummation of asset sales.

The
2016 Notes indenture contains customary covenants that limit, among other things, the ability of the Company and its restricted subsidiaries to: incur additional debt; make restricted payments (including paying dividends on, redeeming or
repurchasing their capital stock); dispose of its assets; grant liens on its assets; engage in transactions with affiliates; merge or consolidate or transfer substantially all of its assets; and enter into certain sale/leaseback transactions. The
indenture also includes certain customary events of default (subject to customary exceptions, baskets and qualifications) including, but not limited to: failure to pay principal, interest, premium or liquidated damages when due; failure to comply
with certain covenants; default on certain other indebtedness; certain monetary judgment defaults; bankruptcy and insolvency defaults; and actual or asserted impairment of any note guarantee.

Credit Facilities

On May 7, 2010, Susser Holdings, L.L.C.
entered into an Amended and Restated Credit Agreement (the Credit Agreement) with a syndicate of financial institutions providing for a new four year revolving credit facility (the Revolver) in an aggregate principal amount
of up to $120 million. The Credit Agreement changed certain terms of the existing credit facilities, among others: cancellation of the term loan facility (of which $89.3 million was outstanding) and release of a majority of the real property
securing the term loan (with the remainder to continue to secure the new Revolver); addition of a $40 million facility increase option; extension of maturity date from November 2012 until May 2014; reduction in fixed charge coverage ratio; increase
in senior secured leverage ratio; and increase in margins and commitment fees, subject, in the case of the margins for loans and letters of credit, to adjustment based on leverage grids. 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,
(ii) Susser Company, Ltd. and (iii) certain future non-operating subsidiaries) will be guarantors under the Credit Agreement.

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 45% of the aggregate borrowing base amount, minus (d) such reserves as the administrative agent 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) the greater of (i) $160 million and (ii) (A) 85% of gross accounts receivable
plus (B) 60% of gross inventory.

The interest rates under the Revolver 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



8



---

##### Table of Contents

payable quarterly in arrears. The Revolver may be prepaid at any time in whole or in part without premium or penalty, other than breakage costs if applicable, and requires 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 April 3, 2011.

The Revolver contains customary representations, warranties and certain customary covenants (subject to customary exceptions, thresholds
and qualifications) that impose certain affirmative obligations upon and restrict the ability of the Company and its 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 permit Stripes Holdings LLC to be other than a passive holding company.

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

As of April 3, 2011, we had no outstanding borrowings under the Revolver and $18.7 million in standby letters of credit. Our
borrowing base in effect at April 3, 2011 allowed a maximum borrowing, including outstanding letters of credit, of $120.0 million. Our unused availability on the revolver at April 3, 2011 was $101.3 million.

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. Fair value is defined as the price at which an asset could be exchanged in a current transaction between knowledgeable, willing parties. A liabilitys fair value is defined as the amount that would be paid to transfer the
liability to a new obligor, not the amount that would be paid to settle the liability with the creditor. Where available, fair value is based on observable market prices or parameters, or 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 Fair Value Measurements and Disclosures
prioritizes the inputs used in measuring fair value into the following hierarchy:



|        |  |                                                                                                                                                                                                    
|------- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Level 1 |  | Quoted prices (unadjusted) in active markets for identical assets or liabilities;                                                                                                                  
|        | 
|Level 2 |  | Inputs other than quoted prices included within Level 1 that are either directly or indirectly observable;                                                                                         
|        | 
|Level 3 |  | Unobservable inputs in which little or no market activity exists, therefore requiring an entity to develop its own assumptions about the assumptions that market participants
would use in pricing.

From time to time, the Company enters into interest rate swaps to either reduce the impact
of changes in interest rates on its floating rate long-term debt or to take advantage of favorable variable interest rates compared to its fixed rate long-term debt in order to manage interest rate risk exposure. We had no interest rate swaps
outstanding at January 2, 2011 or April 3, 2011.

The Company also periodically enters into derivatives, such as
futures and options, to manage its fuel price risk, primarily related to bulk purchases of fuel. 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
inventory. Bulk fuel purchases



9



---

##### Table of Contents

and 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 January 2, 2011, the Company held fuel futures contracts with a fair value of ($14,300) (six contracts representing 0.3 million gallons). At April 3, 2011,
the Company held fuel futures contracts with a fair value of ($270,000) (58 contracts representing 2.4 million gallons), which is classified in other current assets in the Companys consolidated balance sheets. The Company recognized a
loss during the first quarter of 2011 related to these contracts of $0.9 million. The loss realized on hedging contracts is substantially offset by increased profitability on sale of fuel inventory.



|8. | Commitments and Contingencies
|-- | -----------------------------

Leases

The Company leases a portion of its convenience store properties under non-cancellable 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. In addition to minimum rental payments, certain leases require
additional payments based on sales or motor fuel volume. The Company is typically responsible for payment of real estate taxes, maintenance expenses and insurance.

The components of net rent expense are as follows:



|                              |  |                    |        |   |              |   |        |  
|----------------------------- |  | ------------------ | ------ | - | ------------ | - | ------ | -
|                              |  | Three Months Ended |       
|                              |  | April 4,2010       |        |   | April 3,2011 |  
|                              |  | (in thousands)     |       
|Cash rent:                    |  |                    |        |   |              |   |        |  
|Store base rent               |  | $                  | 10,126 |   |              | $ | 11,163 |  
|Equipment rent                |  |                    | 208    |   |              |   | 507    |  
|Contingent rent               |  |                    | 64     |   |              |   | 67     |  
|                              |  |                    |        |   |              |   |        |  
|Total cash rent               |  | $                  | 10,398 |   |              | $ | 11,737 |  
|                              |  |                    |        |   |              |   |        |  
|Non-cash rent:                |  |                    |        |   |              |   |        |  
|Straight-line rent            |  |                    | 188    |   |              |   | 127    |  
|Amortization of deferred gain |  |                    | (535   | ) |              |   | (548   | )
|                              |  |                    |        |   |              |   |        |  
|Net rent expense              |  | $                  | 10,051 |   |              | $ | 11,316 |  
|                              |  |                    |        |   |              |   |        |  

Letters of Credit

We were contingently liable for $18.7 million related to irrevocable letters of credit required by various insurers and suppliers at April 3, 2011.



10



---

##### Table of Contents

|9. | Interest Expense and Interest Income
|-- | ------------------------------------

The components of net interest expense are as follows:



|                                                                |  |                    |       |   |              |   |       |  
|--------------------------------------------------------------- |  | ------------------ | ----- | - | ------------ | - | ----- | -
|                                                                |  | Three Months Ended |      
|                                                                |  | April 4,2010       |       |   | April 3,2011 |  
|                                                                |  | (in thousands)     |      
|Cash interest expense                                           |  | $                  | 8,887 |   |              | $ | 9,415 |  
|Cash paid on interest rate swap                                 |  |                    | 270   |   |              |   |      |  
|Capitalized interest                                            |  |                    | (41   | ) |              |   | (162  | )
|Amortization of loan costs and issuance (premium)/discount, net |  |                    | 607   |   |              |   | 808   |  
|Cash interest income                                            |  |                    | (35   | ) |              |   | (124  | )
|                                                                |  |                    |       |   |              |   |       |  
|Interest expense, net                                           |  | $                  | 9,688 |   |              | $ | 9,937 |  
|                                                                |  |                    |       |   |              |   |       |  



|10. | Income Tax
|--- | ----------

A
reconciliation of the statutory federal income tax rate to the Companys effective tax rate for the three months ended April 3, 2011 and April 4, 2010 is as follows:



|                                            |  |                                  |        |   |            |  |       |  
|------------------------------------------- |  | -------------------------------- | ------ | - | ---------- |  | ----- | -
|                                            |  | Three Months EndedApril 
3, 2011 |       
|                                            |  | (in thousands)                   |        |   | Tax rate % | 
|Tax at statutory federal rate               |  | $                                | 255    |   |            |  | 35.0  | %
|State and local tax, net of federal benefit |  |                                  | 436    |   |            |  | 60.0  |  
|                                            |  |                                 
|Other                                       |  |                                  | 59     |   |            |  | 8.1   |  
|                                            |  |                                  |        |   |            |  |       |  
|Tax expense per financial statement         |  | $                                | 750    |   |            |  | 103.1 | %
|                                            |  |                                  |        |   |            |  |       |  
|                                            | 
|                                            |  | Three Months EndedApril 4,
2010  |       
|                                            |  | (in thousands)                   |        |   | Tax rate % | 
|Tax at statutory federal rate               |  | $                                | (2,801 | ) |            |  | 35.0  | %
|State and local tax, net of federal benefit |  |                                  | 283    |   |            |  | (3.5  | )
|Other                                       |  |                                  | (500   | ) |            |  | 6.2   |  
|                                            |  |                                  |        |   |            |  |       |  
|Tax expense per financial statement         |  | $                                | (3,018 | ) |            |  | 37.7  | %
|                                            |  |                                  |        |   |            |  |       |  

Included in our provision for income tax is a tax imposed by the state of Texas of 0.5% of gross margin in
Texas (margin tax). The margin tax accrued for the three months ended April 4, 2010 and April 3, 2011 was $0.4 million and $0.7 million, respectively. The accrued margin tax in 2011 first quarter includes $0.2 million related
to a clarification in the margin tax rules.

It is the Companys policy to recognize interest and penalties related to
uncertain tax positions in general and administrative expense. 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 and gross margin tax returns in the U.S. federal jurisdiction, Texas, Oklahoma, New Mexico and Louisiana. The Company is subject to examinations in all jurisdictions for all returns filed since October 24, 2006.

As of April 3, 2011, all tax positions taken by the Company are considered highly certain. There are no positions the Company
reasonably anticipates will significantly increase or decrease within 12 months of the reporting date, and therefore no adjustments have been recorded related to unrecognized tax benefits.



11



---

##### Table of Contents

|11. | Shareholders Equity
|--- | --------------------

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. A total of 125,000,000 shares of common stock have been authorized, $0.01 par value, of which 17,402,934 were issued and 17,361,406 were outstanding as of January 2, 2011, and 17,482,543 were issued and 17,436,234 were outstanding as of
April 3, 2011. Included in these amounts are 297,919 and 338,664 shares, respectively, which represent restricted shares that are not yet vested and have no voting rights. Treasury shares consist of 41,528 and 46,309 shares, respectively,
issued as restricted shares which were forfeited prior to vesting or were withheld to pay taxes upon 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 819,205 shares of common stock are outstanding as of April 3, 2011, 91,745 of which are vested (See Note 12).



|12. | Share-based Compensation
|--- | ------------------------

The Company has granted options, restricted stock and restricted stock units subject to vesting requirements under its 2006 Equity
Incentive Plan. Vesting of most grants are over two to five years. The restricted stock units are subject to performance criteria in addition to time vesting requirements. Following is a summary of options, restricted stock and restricted stock
units which have been granted under the Companys plan:



|                               |  |                          |            |   |                                      |   |       | 
|------------------------------ |  | ------------------------ | ---------- | - | ------------------------------------ | - | ----- | 
|                               |  | Stock Options            |           
|                               |  | NumberOptionsOutstanding |            |   | WeightedAveragePrice                 |  
|Balances at December 28, 2008  |  |                          | 1,708,842  |   |                                      | $ | 17.17 | 
|Granted                        |  |                          | 91,158     |   |                                      |   | 12.12 | 
|Forfeited or expired           |  |                          | (56,978    | ) |                                      |   | 19.19 | 
|                               |  |                          |            |   |                                      |   |       | 
|Balances at January 3, 2010    |  |                          | 1,743,022  |   |                                      |   | 16.84 | 
|Granted                        |  |                          | 390,750    |   |                                      |   | 11.03 | 
|Forfeited or expired           |  |                          | (1,335,567 | ) |                                      |   | 17.96 | 
|                               |  |                          |            |   |                                      |   |       | 
|Balances at January 2, 2011    |  |                          | 798,205    |   |                                      |   | 12.11 | 
|Granted                        |  |                          | 21,000     |   |                                      |   | 13.51 | 
|Forfeited or expired           |  |                          |           |   |                                      |   |      | 
|                               |  |                          |            |   |                                      |   |       | 
|Balances at April 3, 2011      |  |                          | 819,205    |   |                                      |   | 12.15 | 
|                               |  |                          |            |   |                                      |   |       | 
|Exercisable at April 3, 2011   |  |                          | 91,745     |   |                                      | $ | 17.10 | 
|                               |  |                          |            |   |                                      |   |       | 
|                               | 
|                               |  | Restricted Stock         |           
|                               |  | Number ofShares          |            |   | Grant DateAverageFair ValuePer Share |  
|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 | 
|Granted                        |  |                          | 219,318    |   |                                      |   | 9.64  | 
|Vested                         |  |                          | (65,536    | ) |                                      |   | 13.86 | 
|Forfeited                      |  |                          | (18,978    | ) |                                      |   | 10.60 | 
|                               |  |                          |            |   |                                      |   |       | 
|Nonvested at January 2, 2011   |  |                          | 297,919    |   |                                      |   | 11.48 | 
|Granted                        |  |                          | 74,731     |   |                                      |   | 13.51 | 
|Vested                         |  |                          | (33,986    | ) |                                      |   | 15.60 | 
|Forfeited                      |  |                          |           |   |                                      |   |      | 
|                               |  |                          |            |   |                                      |   |       | 
|Nonvested at April 3, 2011     |  |                          | 338,664    |   |                                      | $ | 11.51 | 
|                               |  |                          |            |   |                                      |   |       | 



12



---

##### Table of Contents

|                                       |  |                        |         |   |                                     |   |       | 
|-------------------------------------- |  | ---------------------- | ------- | - | ----------------------------------- | - | ----- | 
|                                       |  | Restricted Stock Units |        
|                                       |  | Number ofUnits         |         |   | Grant DateAverageFair ValuePer Unit |  
|Nonvested at January 3, 2010           |  |                        |        |   |                                     | $ |      | 
|Granted                                |  |                        | 121,000 |   |                                     |   | 8.75  | 
|Vested                                 |  |                        |        |   |                                     |   |      | 
|Forfeited                              |  |                        | (10,000 | ) |                                     |   | 8.75  | 
|                                       |  |                        |         |   |                                     |   |       | 
|Nonvested at January 2, 2011           |  |                        | 111,000 |   |                                     |   | 8.75  | 
|Granted                                |  |                        | 194,000 |   |                                     |   | 13.51 | 
|Vested                                 |  |                        |        |   |                                     |   |      | 
|Forfeited                              |  |                        |        |   |                                     |   |      | 
|                                       |  |                        |         |   |                                     |   |       | 
|Nonvested at April 3, 2011             |  |                        | 305,000 |   |                                     |   | 11.78 | 
|                                       |  |                        |         |   |                                     |   |       | 
|Remain subject to performance criteria |  |                        | 194,000 |   |                                     | $ | 13.51 | 
|                                       |  |                        |         |   |                                     |   |       | 

During the first quarter of 2011, we granted 21,000 options to purchase stock at an exercise price equal to
the closing price of the related common stock on the date the options were granted. These options had an aggregate fair value of $0.1 million, which will be amortized to expense over the options requisite service periods. During the first
quarter of 2011, we granted 74,731 shares of restricted stock with an aggregate fair value of $1.0 million, which will be amortized to expense over the requisite service period. In addition, we granted 194,000 shares of restricted stock units with
an aggregate fair value of $2.6 million, which will be amortized to expense over the requisite service period. These restricted stock units are subject to performance criteria based on 2011 results, in addition to time vesting. Performance criteria
for the 2010 restricted stock awards were deemed met as of March 18, 2011, with the 111,000 units remaining subject to time vesting on November 1, 2011 and November 1, 2012.

We adopted ASC 718 Compensation  Stock Compensation at the beginning of fiscal 2006 when we were still a private
company. Because we used the minimum value method for pro forma disclosures under ASC 718, we have applied ASC 718 prospectively to newly issued stock options. Stock options granted during 2005 have been accounted for in accordance with APB Opinion
No. 25 through June 2010, at which time most of these options were tendered in the stock option exchange program and cancelled. Replacement options and restricted stock are being accounted for in accordance with ASC 718. Stock options initially
granted during 2005 that were not tendered will continue to be accounted for under APB Opinion No. 25. We recognized non-cash stock compensation expense of $0.7 million and $0.9 million during the three months ended April 4, 2010 and
April 3, 2011, respectively, which is included in general and administrative expense.

Had compensation cost for the
options granted in 2005 been determined based on the grant-date fair value of awards consistent with the method set forth in ASC 718 the Companys net profits and losses for the periods presented would have been affected as follows:



|                                                                                                    |  |                    |        |   |              |   |     |  
|--------------------------------------------------------------------------------------------------- |  | ------------------ | ------ | - | ------------ | - | --- | -
|                                                                                                    |  | Three Months Ended |       
|                                                                                                    |  | April 4,2010       |        |   | April 3,2011 |  
|                                                                                                    |  | (in thousands)     |       
|Net loss attributable to Susser Holdings Corporation, as reported                                   |  | $                  | (4,985 | ) |              | $ | (23 | )
|Deduct:                                                                                             |  |                    |        |   |              |   |     |  
|Compensation expense on options determined under fair value based method for all awards, net of tax |  |                    | 13     |   |              |   |    |  
|                                                                                                    |  |                    |        |   |              |   |     |  
|Pro forma net loss attributable to Susser Holdings Corporation                                      |  | $                  | (4,972 | ) |              | $ | (23 | )
|                                                                                                    |  |                    |        |   |              |   |     |  



13



---

##### Table of Contents

|13. | Other Comprehensive Loss
|--- | ------------------------

Accumulated other comprehensive loss is comprised of the following:



|                                                                                          |                |                |       |              |                   |   |   | 
|----------------------------------------------------------------------------------------- | -------------- | -------------- | ----- | ------------ | ----------------- | - | - | 
|                                                                                          |                | Year Ended     |       |              | Three MonthsEnded |  
|                                                                                          | January 2,2011 |                |       | April 3,2011 |                  
|                                                                                          |                | (in thousands) |      
|Balance at the beginning of the period                                                    |                | $              | (358  | )            |                   | $ |  | 
|Amount reclassified to income, net of tax of $489 as of January 2, 2011                   |                |                | (908  | )            |                   |   |  | 
|Net change in fair value of interest rate swaps, net of tax of $650 as of January 2, 2011 |                |                | 1,266 |              |                   |   |  | 
|                                                                                          |                |                |       |              |                   |   |   | 
|Balance at end of period                                                                  |                | $              |      |              |                   | $ |  | 
|                                                                                          |                |                |       |              |                   |   |   | 

Other comprehensive loss is comprised of the following:



|                                                                                                      |  |                    |        |   |              |   |     |  
|----------------------------------------------------------------------------------------------------- |  | ------------------ | ------ | - | ------------ | - | --- | -
|                                                                                                      |  | Three Months Ended |       
|                                                                                                      |  | April 4,2010       |        |   | April 3,2011 |  
|                                                                                                      |  | (in thousands)     |       
|Net loss                                                                                              |  | $                  | (4,974 | ) |              | $ | (22 | )
|Net unrealized loss in fair value of cash flow hedges, net of tax benefit of $162 as of April 4, 2010 |  |                    | (658   | ) |              |   |    |  
|                                                                                                      |  |                    |        |   |              |   |     |  
|Total comprehensive loss, net of tax expense                                                          |  |                    | (5,632 | ) |              |   | (22 | )
|                                                                                                      |  |                   
|Less:                                                                                                 |  |                    |        |   |              |   |     |  
|                                                                                                      |  |                   
|Comprehensive income attributable to noncontrolling interest                                          |  |                    | 11     |   |              |   | 1   |  
|                                                                                                      |  |                    |        |   |              |   |     |  
|Comprehensive loss attributable to Susser Holdings Corporation                                        |  | $                  | (5,643 | ) |              | $ | (23 | )
|                                                                                                      |  |                    |        |   |              |   |     |  



|14. | Segment Reporting
|--- | -----------------

The
Company operates its business in two primary operating segments, both of which are included as reportable segments. No operating segments have been aggregated in identifying the two reportable segments. The retail segment, Stripes, operates retail
convenience stores in Texas, New Mexico and Oklahoma that sell merchandise, prepared food and motor fuel, and also offer a variety of services including car washes, lottery, ATM, money orders, prepaid phone cards and wireless services, and movie
rentals. 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 end users 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.



14



---

##### Table of Contents

Segment Financial Data for the Three Months Ended April 4, 2010

(dollars and gallons in thousands)



|                                                                                                   |  |               |         |  |                  |   |         |                          |  |   |           |   |  |        |        |   |  |   |           | 
|-------------------------------------------------------------------------------------------------- |  | ------------- | ------- |  | ---------------- | - | ------- | ------------------------ |  | - | --------- | - |  | ------ | ------ | - |  | - | --------- | 
|                                                                                                   |  | RetailSegment |         |  | WholesaleSegment |   |         | IntercompanyEliminations |  |   | All Other |   |  | Totals |       
|Revenue:                                                                                           |  |               |         |  |                  |   |         |                          |  |   |           |   |  |        |        |   |  |   |           | 
|                                                                                                   |  |               |         |  |                 
|Merchandise                                                                                        |  | $             | 191,038 |  |                  | $ |        |                          |  | $ |          |   |  | $      |       |   |  | $ | 191,038   | 
|                                                                                                   |  |               |         |  |                 
|Fuel                                                                                               |  |               | 478,619 |  |                  |   | 637,819 |                          |  |   | (379,624  | ) |  |        |       |   |  |   | 736,814   | 
|                                                                                                   |  |               |         |  |                 
|Other                                                                                              |  |               | 7,675   |  |                  |   | 4,559   |                          |  |   | (2,205    | ) |  |        | 244    |   |  |   | 10,273    | 
|                                                                                                   |  |               |         |  |                  |   |         |                          |  |   |           |   |  |        |        |   |  |   |           | 
|                                                                                                   |  |               |         |  |                 
|Total revenue                                                                                      |  |               | 677,332 |  |                  |   | 642,378 |                          |  |   | (381,829  | ) |  |        | 244    |   |  |   | 938,125   | 
|                                                                                                   |  |               |         |  |                 
|Gross profit:                                                                                      |  |               |         |  |                  |   |         |                          |  |   |           |   |  |        |        |   |  |   |           | 
|                                                                                                   |  |               |         |  |                 
|Merchandise                                                                                        |  |               | 62,383  |  |                  |   |        |                          |  |   |          |   |  |        |       |   |  |   | 62,383    | 
|                                                                                                   |  |               |         |  |                 
|Fuel                                                                                               |  |               | 20,291  |  |                  |   | 5,028   |                          |  |   |          |   |  |        |       |   |  |   | 25,319    | 
|                                                                                                   |  |               |         |  |                 
|Other                                                                                              |  |               | 7,675   |  |                  |   | 2,209   |                          |  |   | (147      | ) |  |        | 182    |   |  |   | 9,919     | 
|                                                                                                   |  |               |         |  |                  |   |         |                          |  |   |           |   |  |        |        |   |  |   |           | 
|                                                                                                   |  |               |         |  |                 
|Total gross profit                                                                                 |  |               | 90,349  |  |                  |   | 7,237   |                          |  |   | (147      | ) |  |        | 182    |   |  |   | 97,621    | 
|                                                                                                   |  |               |         |  |                  |   |         |                          |  |   |           |   |  |        |        |   |  |   |           | 
|                                                                                                   |  |               |         |  |                 
|Selling, general and administrative                                                                |  |               | 78,817  |  |                  |   | 3,310   |                          |  |   | (147      | ) |  |        | 2,477  |   |  |   | 84,457    | 
|                                                                                                   |  |               |         |  |                 
|Depreciation, amortization and accretion                                                           |  |               | 9,777   |  |                  |   | 1,217   |                          |  |   |          |   |  |        | 214    |   |  |   | 11,208    | 
|                                                                                                   |  |               |         |  |                 
|Other operating expenses (income)                                                                  |  |               | 266     |  |                  |   |        |                          |  |   |          |   |  |        | (2     | ) |  |   | 264       | 
|                                                                                                   |  |               |         |  |                  |   |         |                          |  |   |           |   |  |        |        |   |  |   |           | 
|                                                                                                   |  |               |         |  |                 
|Operating income (loss)                                                                            |  | $             | 1,489   |  |                  | $ | 2,710   |                          |  | $ |          |   |  | $      | (2,507 | ) |  | $ | 1,692     | 
|                                                                                                   |  |               |         |  |                  |   |         |                          |  |   |           |   |  |        |        |   |  |   |           | 
|                                                                                                   |  |               |         |  |                 
|Gallons                                                                                            |  |               | 183,068 |  |                  |   | 300,961 |                          |  |   | (180,948  | ) |  |        |       |   |  |   | 303,081   | 
|                                                                                                   |  |               |         |  |                 
|Gross capital expenditures                                                                         |  | $             | 8,702   |  |                  | $ | 504     |                          |  | $ |          |   |  | $      |       |   |  | $ | 9,206     | 
|                                                                                                  
|Segment Financial Data for the Three Months Ended April 3, 2011
(dollars and gallons in thousands) | 
|                                                                                                   |  |               |         |  |                 
|                                                                                                   |  | RetailSegment |         |  | WholesaleSegment |   |         | IntercompanyEliminations |  |   | All Other |   |  | Totals |       
|Revenue:                                                                                           |  |               |         |  |                  |   |         |                          |  |   |           |   |  |        |        |   |  |   |           | 
|                                                                                                   |  |               |         |  |                 
|Merchandise                                                                                        |  | $             | 203,017 |  |                  | $ |        |                          |  | $ |          |   |  | $      |       |   |  | $ | 203,017   | 
|                                                                                                   |  |               |         |  |                 
|Fuel                                                                                               |  |               | 618,120 |  |                  |   | 848,719 |                          |  |   | (512,358  | ) |  |        |       |   |  |   | 954,481   | 
|                                                                                                   |  |               |         |  |                 
|Other                                                                                              |  |               | 8,540   |  |                  |   | 5,712   |                          |  |   | (2,975    | ) |  |        | 358    |   |  |   | 11,635    | 
|                                                                                                   |  |               |         |  |                  |   |         |                          |  |   |           |   |  |        |        |   |  |   |           | 
|                                                                                                   |  |               |         |  |                 
|Total revenue                                                                                      |  |               | 829,677 |  |                  |   | 854,431 |                          |  |   | (515,333  | ) |  |        | 358    |   |  |   | 1,169,133 | 
|                                                                                                   |  |               |         |  |                 
|Gross profit:                                                                                      |  |               |         |  |                  |   |         |                          |  |   |           |   |  |        |        |   |  |   |           | 
|                                                                                                   |  |               |         |  |                 
|Merchandise                                                                                        |  |               | 69,011  |  |                  |   |        |                          |  |   |          |   |  |        |       |   |  |   | 69,011    | 
|                                                                                                   |  |               |         |  |                 
|Fuel                                                                                               |  |               | 29,313  |  |                  |   | 6,207   |                          |  |   |          |   |  |        |       |   |  |   | 35,520    | 
|                                                                                                   |  |               |         |  |                 
|Other                                                                                              |  |               | 8,540   |  |                  |   | 2,629   |                          |  |   | (275      | ) |  |        | 294    |   |  |   | 11,188    | 
|                                                                                                   |  |               |         |  |                  |   |         |                          |  |   |           |   |  |        |        |   |  |   |           | 
|                                                                                                   |  |               |         |  |                 
|Total gross profit                                                                                 |  |               | 106,864 |  |                  |   | 8,836   |                          |  |   | (275      | ) |  |        | 294    |   |  |   | 115,719   | 
|                                                                                                   |  |               |         |  |                  |   |         |                          |  |   |           |   |  |        |        |   |  |   |           | 
|                                                                                                   |  |               |         |  |                 
|Selling, general and administrative                                                                |  |               | 86,491  |  |                  |   | 4,206   |                          |  |   | (275      | ) |  |        | 3,067  |   |  |   | 93,489    | 
|                                                                                                   |  |               |         |  |                 
|Depreciation, amortization and accretion                                                           |  |               | 9,302   |  |                  |   | 1,296   |                          |  |   |          |   |  |        | 304    |   |  |   | 10,902    | 
|                                                                                                   |  |               |         |  |                 
|Other operating expenses (income)                                                                  |  |               | 582     |  |                  |   | 100     |                          |  |   |          |   |  |        | (53    | ) |  |   | 629       | 
|                                                                                                   |  |               |         |  |                  |   |         |                          |  |   |           |   |  |        |        |   |  |   |           | 
|                                                                                                   |  |               |         |  |                 
|Operating income (loss)                                                                            |  | $             | 10,489  |  |                  | $ | 3,234   |                          |  | $ |          |   |  | $      | (3,024 | ) |  | $ | 10,699    | 
|                                                                                                   |  |               |         |  |                  |   |         |                          |  |   |           |   |  |        |        |   |  |   |           | 
|                                                                                                   |  |               |         |  |                 
|Gallons                                                                                            |  |               | 191,302 |  |                  |   | 311,097 |                          |  |   | (190,090  | ) |  |        |       |   |  |   | 312,309   | 
|                                                                                                   |  |               |         |  |                 
|Gross capital expenditures                                                                         |  | $             | 32,422  |  |                  | $ | 1,681   |                          |  | $ |          |   |  | $      |       |   |  | $ | 34,103    | 



15



---

##### Table of Contents

|15. | Earnings Per Share
|--- | ------------------

The
Company is presenting earnings 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 share 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. Units not included in the denominator for basic EPS, but evaluated for inclusion in the denominator for diluted EPS, included options and restricted stock granted under the 2006 Equity Incentive Plan (See Note 12). Restricted
stock units are not considered for inclusion in diluted EPS until the relevant performance criteria has been satisfied.

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



|                                                                                                                                                                                    |  |                                               |            |   |              |   |            |  
|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | --------------------------------------------- | ---------- | - | ------------ | - | ---------- | -
|                                                                                                                                                                                    |  | Three Months Ended                            |           
|                                                                                                                                                                                    |  | April 4,2010                                  |            |   | April 3,2011 |  
|                                                                                                                                                                                    |  | (dollars in thousands, except per share data) |           
|Net loss attributable to Susser Holdings Corporation                                                                                                                                |  | $                                             | (4,985     | ) |              | $ | (23        | )
|Denominator for basic earnings per share:                                                                                                                                           |  |                                               |            |   |              |   |            |  
|Weighted average number of common shares outstanding during the period                                                                                                              |  |                                               | 16,994,090 |   |              |   | 17,078,100 |  
|Incremental common shares attributable to exercise of outstanding dilutive options and restricted shares                                                                            |  |                                               |           |   |              |   |           |  
|Denominator for diluted earnings per common share                                                                                                                                   |  |                                               | 16,994,090 |   |              |   | 17,078,100 |  
|Net loss per share, attributable to Susser Holdings Corporation:                                                                                                                    |  |                                               |            |   |              |   |            |  
|                                                                                                                                                                                    |  |                                              
|Per common share  basic                                                                                                                                                            |  | $                                             | (0.29      | ) |              | $ | (0.00      | )
|                                                                                                                                                                                    |  |                                               |            |   |              |   |            |  
|Per common share  diluted                                                                                                                                                          |  | $                                             | (0.29      | ) |              | $ | (0.00      | )
|                                                                                                                                                                                    |  |                                               |            |   |              |   |            |  
|Options and non-vested restricted shares not included in diluted net loss attributable to Susser Holdings Corporation common
shareholders because the effect would be anti-dilutive |  |                                               | 1,764,818  |   |              |   | 450,166    |  



|Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations
|------- | -------------------------------------------------------------------------------------

The following discussion and analysis of our financial condition and results of operations should be read in conjunction with our
consolidated financial statements and notes to consolidated financial statements included elsewhere in this report. Additional discussion and analysis related to our company is contained in our Annual Report on Form 10-K, including the audited
consolidated financial statements for the fiscal year ended January 2, 2011. Our fiscal year contains either 52 or 53 weeks and ends on the Sunday closest to December 31. All references to the first quarter of 2010 and 2011 refer to the
13-week periods ended April 4, 2010 and April 3, 2011, respectively. EBITDA and Adjusted EBITDA are non-GAAP financial measures of performance and liquidity that have limitations and should not be considered as a substitute for net income
or cash provided by (used in) operating activities. Please see footnote 1 under Key Operating Metrics below for a discussion of our use of EBITDA and Adjusted EBITDA in this Managements Discussion and Analysis of Financial
Condition and Results of Operations and a reconciliation to net income and cash provided by (used in) operating activities for the periods presented.



16



---

##### Table of Contents

Forward-Looking Statements

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



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



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



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



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



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



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



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



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



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



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



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



| |  |  | Dependence on two principal suppliers for merchandise;
| | - |  | ------------------------------------------------------



| |  |  | Dependence on two principal suppliers for motor fuel;
| | - |  | -----------------------------------------------------



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



17



---

##### Table of Contents

For a full discussion of these and other risks and uncertainties, please refer to Item
1A Risk Factors in our Annual Report on Form 10-K for the year ended January 2, 2011, and in each subsequent quarterly report on Form 10-Q, including this filing. 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 the date hereof. 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 April 3, 2011, our retail segment operated 527 convenience stores in Texas,
New Mexico and Oklahoma offering merchandise, food service, motor fuel and other services.

For the three months ended
April 3, 2011, we sold 312.3 million gallons of branded and unbranded motor fuel. We purchase fuel directly from refiners and distribute it to our retail convenience stores, contracted independent operators of convenience stores
(dealers), unbranded convenience stores and other 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.

We opened two new retail
stores during the first quarter and closed one, for a total of 527 retail stores operated at the end of the quarter. Three additional stores have been opened and one smaller store has been closed to date in the second quarter, with another five
retail stores currently under construction. We expect to open a total of 18 to 22 new retail stores during fiscal 2011. We added five dealer sites and discontinued four during the first quarter, for a total of 432 dealer sites as of the end of the
quarter in our wholesale segment.

Our total revenues, net loss attributable to Susser Holdings Corporation and Adjusted
EBITDA were $1,169.1 million, $(23,000) and $23.1 million, respectively, for first quarter 2011, compared to $938.1 million, $(5.0) million and $13.9 million, respectively, for first quarter 2010. 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.

We typically experience lower fuel margins in periods when the cost of fuel increases
gradually, and higher fuel margins in periods when the cost of fuel declines or is more volatile. Fuel costs continued their generally upward trend during the first quarter of 2011, with crude oil prices averaging approximately $94 per barrel,
compared to approximately $85 during the fourth quarter of 2010 and $79 during the first quarter of 2010. However, our first quarter retail fuel margin of 15.3 cents per gallon exceeded our five-year average first quarter margin of 11.2 cents, in
part due to relatively higher fuel cost volatility experienced during the quarter, compared to the first quarter of 2010. We report retail fuel margins before credit card fees, but higher fuel prices result in higher credit card costs. Historically,
we tend to experience higher fuel margins during periods of higher prices. After deducting credit card fees, our retail fuel margin for the first quarter of 2011 was 10.3 cents per gallon compared to 7.0 cents a year ago.

The economy in Texas, where the majority of our operations are conducted, continues to fare better than many other parts of the nation,
partly buoyed by a relatively stable housing market, a healthy regional banking market and relatively strong population growth. Additionally, our business has remained generally more resilient than many other retail formats. After a soft
fourth quarter 2009, we began to see stabilization and/or improvement in certain key economic indicators in our markets in early 2010 and have reported positive comparable merchandise results in each quarter of 2010 and 2011 to date. The strongest
markets are benefiting from increased oil and gas drilling, which affects approximately 20% of our retail stores. There has also been an increase in diesel volume, primarily attributable to increased freight driven by manufacturing, agriculture and
oil and gas activity. New home construction remains soft across many of our core markets.



18



---

##### Table of Contents

We believe we have adequate liquidity and financial flexibility to continue to operate and
grow our business. Our liquidity position continued to strengthen during the first quarter. We have had no borrowings on our $120 million revolving credit facility since June 2010, and at the end of the first quarter had $101.3 million of unused
availability. We also had $34.4 million of cash on the balance sheet at the end of the quarter. Subsequent to quarter-end, we completed a $3.7 million sale/leaseback transaction and closed on a $20 million mortgage note with a regional bank to
finance new stores completed in late 2010 and early 2011.

Key Operating Metrics

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



|                                          |  |                                                                               |         |   |              |   |           |  
|----------------------------------------- |  | ----------------------------------------------------------------------------- | ------- | - | ------------ | - | --------- | -
|                                          |  | Three Months Ended                                                            |        
|                                          |  | April 4,2010                                                                  |         |   | April 3,2011 |  
|                                          |  | (dollars in thousands, except motor fuel
pricing and gross profit per gallon) |        
|Revenue:                                  |  |                                                                               |         |   |              |   |           |  
|Merchandise sales                         |  | $                                                                             | 191,038 |   |              | $ | 203,017   |  
|Motor fuelretail                         |  |                                                                               | 478,619 |   |              |   | 618,120   |  
|Motor fuelwholesale                      |  |                                                                               | 258,195 |   |              |   | 336,361   |  
|Other                                     |  |                                                                               | 10,273  |   |              |   | 11,635    |  
|                                          |  |                                                                               |         |   |              |   |           |  
|Total revenue                             |  | $                                                                             | 938,125 |   |              | $ | 1,169,133 |  
|Gross profit:                             |  |                                                                               |         |   |              |   |           |  
|Merchandise                               |  | $                                                                             | 62,383  |   |              | $ | 69,011    |  
|Motor fuelretail                         |  |                                                                               | 20,291  |   |              |   | 29,313    |  
|Motor fuelwholesale                      |  |                                                                               | 5,028   |   |              |   | 6,207     |  
|Other                                     |  |                                                                               | 9,919   |   |              |   | 11,188    |  
|                                          |  |                                                                               |         |   |              |   |           |  
|Total gross profit                        |  | $                                                                             | 97,621  |   |              | $ | 115,719   |  
|Adjusted EBITDA (1):                      |  |                                                                               |         |   |              |   |           |  
|Retail                                    |  | $                                                                             | 11,532  |   |              | $ | 20,373    |  
|Wholesale                                 |  |                                                                               | 3,927   |   |              |   | 4,630     |  
|Other                                     |  |                                                                               | (1,578  | ) |              |   | (1,886    | )
|                                          |  |                                                                               |         |   |              |   |           |  
|Total Adjusted EBITDA                     |  | $                                                                             | 13,881  |   |              | $ | 23,117    |  
|Retail merchandise margin                 |  |                                                                               | 32.7    | % |              |   | 34.0      | %
|Merchandise same store sales growth       |  |                                                                               | 2.5     | % |              |   | 5.6       | %
|Average per retail store per week:        |  |                                                                               |         |   |              |   |           |  
|Merchandise sales                         |  | $                                                                             | 28.0    |   |              | $ | 29.7      |  
|Motor fuel gallons                        |  |                                                                               | 27.3    |   |              |   | 28.2      |  
|Motor fuel gallons sold:                  |  |                                                                               |         |   |              |   |           |  
|Retail                                    |  |                                                                               | 183,068 |   |              |   | 191,302   |  
|Wholesale                                 |  |                                                                               | 120,013 |   |              |   | 121,007   |  
|Average retail price of motor fuel        |  | $                                                                             | 2.61    |   |              | $ | 3.23      |  
|Motor fuel gross profit cents per gallon: |  |                                                                               |         |   |              |   |           |  
|Retail                                    |  |                                                                               | 11.1    | ¢ |              |   | 15.3      | ¢
|Wholesale                                 |  |                                                                               | 4.2     | ¢ |              |   | 5.1       | ¢



|(1) | We define EBITDA as net income (loss) 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 (loss) 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 debt agreements and indentures.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



19



---

##### Table of Contents

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



| |  |  | they are used as a performance and liquidity measures under our existing revolving credit facility 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 (loss) as measures of
operating performance or to cash flows from operating activities as a measure of liquidity. EBITDA and Adjusted EBITDA have limitations as analytical tools, and you should not consider them in isolation or as substitutes for analysis of our results
as reported under GAAP. Some of these limitations include:



| |  |  | they do not reflect our cash expenditures, or future requirements, for capital expenditures or contractual commitments;
| | - |  | -----------------------------------------------------------------------------------------------------------------------



| |  |  | they do not reflect changes in, or cash requirements for, working capital;
| | - |  | --------------------------------------------------------------------------



| |  |  | they do not reflect significant interest expense, or the cash requirements necessary to service interest or principal payments on our existing
revolving credit facility or existing notes;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



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



| |  |  | although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future,
and EBITDA and Adjusted EBITDA do not reflect cash requirements for such replacements; and
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | because not all companies use identical calculations, our presentation of EBITDA and Adjusted EBITDA may not be comparable to similarly titled measures
of other companies.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The following table presents a reconciliation of net loss attributable to Susser
Holdings Corporation to EBITDA and Adjusted EBITDA:



|                                                     |  |                    |        |   |              |   |        |  
|---------------------------------------------------- |  | ------------------ | ------ | - | ------------ | - | ------ | -
|                                                     |  | Three Months Ended |       
|                                                     |  | April 4,2010       |        |   | April 3,2011 |  
|                                                     |  | (in thousands)     |       
|Net loss attributable to Susser Holdings Corporation |  | $                  | (4,985 | ) |              | $ | (23    | )
|Depreciation, amortization and accretion             |  |                    | 11,208 |   |              |   | 10,902 |  
|Interest expense, net                                |  |                    | 9,688  |   |              |   | 9,937  |  
|Income tax expense (benefit)                         |  |                    | (3,018 | ) |              |   | 750    |  
|                                                     |  |                    |        |   |              |   |        |  
|                                                     |  |                   
|EBITDA                                               |  |                    | 12,893 |   |              |   | 21,566 |  
|Non-cash stock based compensation                    |  |                    | 728    |   |              |   | 888    |  
|Loss on disposal of assets and impairment charge     |  |                    | 264    |   |              |   | 629    |  
|Other miscellaneous expense                          |  |                    | (4     | ) |              |   | 34     |  
|                                                     |  |                    |        |   |              |   |        |  
|                                                     |  |                   
|Adjusted EBITDA                                      |  | $                  | 13,881 |   |              | $ | 23,117 |  
|                                                     |  |                    |        |   |              |   |        |  



20



---

##### Table of Contents

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



|                                                 |  |                    |         |   |              |   |        |  
|------------------------------------------------ |  | ------------------ | ------- | - | ------------ | - | ------ | -
|                                                 |  | Three Months Ended |        
|                                                 |  | April 4,2010       |         |   | April 3,2011 |  
|                                                 |  | (in thousands)     |        
|                                                 |  |                   
|Net cash provided by operating activities        |  | $                  | 17,970  |   |              | $ | 20,818 |  
|Changes in operating assets and liabilities      |  |                    | (13,010 | ) |              |   | (3,552 | )
|Loss on disposal of assets and impairment charge |  |                    | (264    | ) |              |   | (629   | )
|Non-cash stock based compensation                |  |                    | (728    | ) |              |   | (888   | )
|Noncontrolling interest                          |  |                    | (11     | ) |              |   | (1     | )
|Deferred income tax                              |  |                    | 2,102   |   |              |   | (4,703 | )
|Amortization of debt premium/discount, net       |  |                    | 164     |   |              |   | (166   | )
|Interest expense, net                            |  |                    | 9,688   |   |              |   | 9,937  |  
|Income tax expense (benefit)                     |  |                    | (3,018  | ) |              |   | 750    |  
|                                                 |  |                    |         |   |              |   |        |  
|                                                 |  |                   
|EBITDA                                           |  |                    | 12,893  |   |              |   | 21,566 |  
|                                                 |  |                   
|Non-cash stock based compensation                |  |                    | 728     |   |              |   | 888    |  
|                                                 |  |                   
|Loss on disposal of assets and impairment charge |  |                    | 264     |   |              |   | 629    |  
|Other miscellaneous                              |  |                    | (4      | ) |              |   | 34     |  
|                                                 |  |                    |         |   |              |   |        |  
|Adjusted EBITDA                                  |  | $                  | 13,881  |   |              | $ | 23,117 |  
|                                                 |  |                    |         |   |              |   |        |  

Refer to Note 14 of the accompanying Notes to Consolidated Financial Statements for a description of our
segment reporting. The following tables present a reconciliation of our segment operating income to EBITDA and Adjusted EBITDA:



|                                                        |  |                    |        |  |                    |   |        |                    |  |   |                    |  |  |              |       |  |              |   |        |              |  |   |              |   |  |   |        |   |  |   |        |  
|------------------------------------------------------- |  | ------------------ | ------ |  | ------------------ | - | ------ | ------------------ |  | - | ------------------ |  |  | ------------ | ----- |  | ------------ | - | ------ | ------------ |  | - | ------------ | - |  | - | ------ | - |  | - | ------ | -
|                                                        |  | Retail Segment     |        |  | Wholesale Segment  |   |        | All Other          |  |   | Total              | 
|                                                        |  | Three Months Ended |        |  | Three Months Ended |   |        | Three Months Ended |  |   | Three Months Ended | 
|                                                        |  | April 4,2010       |        |  | April 3,2011       |   |        | April 4,2010       |  |   | April 3,2011       |  |  | April 4,2010 |       |  | April 3,2011 |   |        | April 4,2010 |  |   | April 3,2011 |  
|Operating income (loss)                                 |  | $                  | 1,489  |  |                    | $ | 10,489 |                    |  | $ | 2,710              |  |  | $            | 3,234 |  |              | $ | (2,507 | )            |  | $ | (3,024       | ) |  | $ | 1,692  |   |  | $ | 10,699 |  
|Depreciation, amortization, and accretion               |  |                    | 9,777  |  |                    |   | 9,302  |                    |  |   | 1,217              |  |  |              | 1,296 |  |              |   | 214    |              |  |   | 304          |   |  |   | 11,208 |   |  |   | 10,902 |  
|                                                        |  |                    |        |  |                    |   |        |                   
|Other miscellaneous                                     |  |                    |       |  |                    |   |       |                    |  |   |                   |  |  |              |      |  |              |   | 4      |              |  |   | (34          | ) |  |   | 4      |   |  |   | (34    | )
|Noncontrolling interest                                 |  |                    |       |  |                    |   |       |                    |  |   |                   |  |  |              |      |  |              |   | (11    | )            |  |   | (1           | ) |  |   | (11    | ) |  |   | (1     | )
|                                                        |  |                    |        |  |                    |   |        |                    |  |   |                    |  |  |              |       |  |              |   |        |              |  |   |              |   |  |   |        |   |  |   |        |  
|EBITDA                                                  |  |                    | 11,266 |  |                    |   | 19,791 |                    |  |   | 3,927              |  |  |              | 4,530 |  |              |   | (2,300 | )            |  |   | (2,755       | ) |  |   | 12,893 |   |  |   | 21,566 |  
|Non-cash stock based compensation                       |  |                    |       |  |                    |   |       |                    |  |   |                   |  |  |              |      |  |              |   | 728    |              |  |   | 888          |   |  |   | 728    |   |  |   | 888    |  
|Loss (gain) on disposal of assets and impairment charge |  |                    | 266    |  |                    |   | 582    |                    |  |   |                   |  |  |              | 100   |  |              |   | (2     | )            |  |   | (53          | ) |  |   | 264    |   |  |   | 629    |  
|Other operating expenses                                |  |                    |       |  |                    |   |       |                    |  |   |                   |  |  |              |      |  |              |   | (4     | )            |  |   | 34           |   |  |   | (4     | ) |  |   | 34     |  
|                                                        |  |                    |        |  |                    |   |        |                    |  |   |                    |  |  |              |       |  |              |   |        |              |  |   |              |   |  |   |        |   |  |   |        |  
|                                                        |  |                    |        |  |                    |   |        |                   
|Adjusted EBITDA                                         |  | $                  | 11,532 |  |                    | $ | 20,373 |                    |  | $ | 3,927              |  |  | $            | 4,630 |  |              | $ | (1,578 | )            |  | $ | (1,886       | ) |  | $ | 13,881 |   |  | $ | 23,117 |  
|                                                        |  |                    |        |  |                    |   |        |                    |  |   |                    |  |  |              |       |  |              |   |        |              |  |   |              |   |  |   |        |   |  |   |        |  



21



---

##### Table of Contents

First Quarter 2011 Compared to First Quarter 2010

The following discussion of results for first quarter 2011 compared to first quarter 2010 compares the 13-week period of operations ended
April 4, 2010 to the 13-week period of operations ended April 3, 2011. During 2010, we constructed or acquired 14 stores of which 12 opened after the first quarter of 2010 and therefore those stores did not contribute to results in the
first quarter of 2010. In addition, we opened two stores during the first quarter of 2011.

Total Revenue. Total
revenue for first quarter 2011 was $1.2 billion, an increase of $231.0 million, or 24.6%, from 2010. The increase in total revenue was driven by a 29.1% increase in retail fuel revenue and a 30.3% increase in wholesale fuel revenue, and an increase
in merchandise sales of 6.3%, as further discussed below.

Total Gross Profit. Total gross profit for first
quarter 2011 was $115.7 million, an increase of $18.1 million, or 18.5% over 2010. The increase was primarily due to the increase in retail fuel gross profit of $9.0 million, the increase in wholesale fuel gross profit of $1.2 million and the
increase in merchandise gross profit of $6.6 million, as further discussed below. Included in these increases is the impact of new stores constructed or acquired during 2011 and 2010 ($3.7 million of growth in gross profit).

Merchandise Sales and Gross Profit. Merchandise sales were $203.0 million for first quarter 2011, a $12.0 million, or 6.3%
increase over 2010. Our performance was due to a 5.6% merchandise same store sales increase, accounting for $10.4 million of the increase, with the balance due to new stores built or acquired in 2010 and 2011. Merchandise same-store sales include
food service sales but do not include motor fuel sales. Key categories contributing to the merchandise same store sales increase were cigarettes, packaged drinks and food service. Food service includes sales from restaurant operations, hot dogs,
fountain beverages, coffee and other foods prepared in the store.

Merchandise gross profit was $69.0 million for the first
quarter of 2011, a 10.6% increase over 2010, which was driven by an increase in gross profit margin from 32.7% to 34.0% and the increase in merchandise sales. Our reported merchandise margins do not include other income from services such as
ATMs, lottery, prepaid phone cards and car washes. Food service gross profit accounted for 32% of non-fuel gross profit for the first quarter of 2011 compared to 31% for the first quarter of 2010.

Retail Motor Fuel Sales, Gallons, and Gross Profit. Retail sales of motor fuel for 2011 were $618.1 million, an increase of
$139.5 million, or 29.1% over 2010, primarily driven by a 23.6% increase in the average retail price of motor fuel and a 4.5% increase in retail gallons sold. We sold an average of 28,200 gallons per retail store per week, 3.2% more than last year.
Retail motor fuel gross profit increased by $9.0 million or 44.5% over 2010 due to an increase in the gross profit per gallon and the increase in gallons sold. The average retail fuel margin increased from 11.1 cents per gallon to 15.3 cents per
gallon for 2010 and 2011, respectively. This increase in fuel margin increased retail fuel gross profit by $8.1 million. After deducting credit card fees, the net margin increased from 7.0 cents per gallon to 10.3 cents per gallon from first quarter
2010 to first quarter 2011.

Wholesale Motor Fuel Sales, Gallons, and Gross Profit. Wholesale motor fuel
revenues to third parties for the first quarter of 2011 were $336.4 million, a 30.3% increase over 2010. The increase was primarily driven by a 29.2% increase in the wholesale selling price per gallon and a slight 0.8% increase in gallons sold.
Wholesale motor fuel gross profit of $6.2 million increased $1.2 million or 23.5% from 2010, due to a 22.5% increase in the gross profit per gallon from 4.2 to 5.1 cents per gallon (responsible for a $1.1 million increase).

Other Revenue and Gross Profit. Other revenue of $11.6 million for first quarter 2011 increased by $1.4 million or 13.2%
from 2010, with a 12.7% increase in associated gross profit, primarily attributable to growth in lottery income, ATM fees, movie rental income and wholesale segment lease transfer fee income.

Personnel Expense. For the first quarter of 2011, personnel expense increased $2.4 million or 6.7% over 2010. Of the
increase in personnel expense, $1.6 million was attributable to the new stores acquired and constructed during 2010 and 2011.

General and Administrative Expenses. For first quarter 2011, general and administrative expenses increased by $1.1 million,
or 13.2% from 2010, approximately half of which is due to higher bonus accrual and the balance was due to other personnel costs and professional fees. G&A expenses include non-cash stock based compensation expenses which were $0.9 million for
the quarter.



22



---

##### Table of Contents

Other Operating Expenses. Other operating expenses increased by $4.2
million or 14.2% over 2010. The increase was primarily due to an increase in credit card expense of $2.3 million from 2010, an increase in utilities expense of $0.7 million and increased maintenance expense of $0.6 million. Credit card costs
are directly related to the cost of fuel. Operating expenses related to credit card fees, utilities and maintenance for new stores accounted for $0.9 million of increased costs.

Rent Expense. Rent expense for first quarter 2011 of $11.3 million was $1.3 million or 12.6% higher than 2010 due primarily
to rent expense on additional leased stores.

Depreciation, Amortization, and Accretion. Depreciation,
amortization and accretion expense for first quarter 2011 of $10.9 million was down $0.3 million or 2.7% from 2010. Most of our 2010 new stores were either build-to-suit or sale/leaseback transactions, therefore having a minimal impact on
depreciation expense.

Income from Operations. Income from operations for first quarter 2011 was $10.7 million,
compared to $1.7 million for 2010. The increase is primarily attributed to higher retail fuel gross profit of $9.0 million, higher wholesale fuel gross profit of $1.2 million and increased merchandise gross profit of $6.6 million partly offset by an
increase in operating expenses as described above.

Income Tax. The income tax expense accrued for first quarter
2011 was $0.8 million, which consisted of $0.7 million of expense attributable to the Texas margin tax and $0.1 million of income tax expense related to federal and state income tax. The income tax benefit accrued for first quarter 2010 was $3.0
million, which consisted of $0.4 million of expense attributable to the Texas margin tax and $3.4 million of income tax benefit related to federal and state income tax. See Note 10 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 loss attributable to Susser Holdings Corporation for the first quarter 2011 of $23,000, compared to net loss attributable to Susser Holdings Corporation of $5.0 million for 2010. The increase is primarily due to the same factors
impacting operating income, as described above.

Adjusted EBITDA.Adjusted EBITDA for first quarter 2011 was
$23.1 million, an increase of $9.2 million, or 66.5% compared to 2010. Retail segment Adjusted EBITDA of $20.4 million increased by $8.8 million, or 76.7% compared to 2010, primarily due to higher fuel margins slightly offset by increased credit
card expense. Wholesale segment Adjusted EBITDA of $4.6 million increased by $0.7 million, or 17.9% from 2010, primarily resulting from the higher fuel gross profit. Other segment Adjusted EBITDA reflects net expenses of $1.9 million for the
quarter, compared to $1.6 million for the same period in 2010.

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 $20.8 million and $18.0 million for the first three months of 2011 and
2010, respectively. The change in our cash provided from operating activities for the respective periods was primarily attributable to improved operating results and changes in working capital. 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 $34.4 million of cash and cash equivalents on hand at April 3, 2011 compared to $20.2 million at April 4, 2010, and $47.9 million at
January 2, 2011, of which $1.2 million was restricted at January 2, 2011 and April 3, 2011.



23



---

##### Table of Contents

Capital Expenditures. Capital expenditures, before any sale/leasebacks and
asset dispositions were $34.1 million and $9.2 million during the first three months of 2011 and 2010, respectively. We opened two new retail stores and closed one retail store through April 3, 2011. We have opened three additional retail
stores and closed one in the second quarter and currently have another five stores under construction.

Following is a summary
of our recent operating site additions and closures by segment:



|                              |  |                                |     |  
|----------------------------- |  | ------------------------------ | --- | -
|                              |  | Three MonthsEnded April 3,2011 |    
|Retail stores:                |  |                                |     |  
|Number at beginning of period |  |                                | 526 |  
|New stores                    |  |                                | 2   |  
|Closed stores                 |  |                                | (1  | )
|                              |  |                                |     |  
|Number at end of period       |  |                                | 527 |  
|                              |  |                                |     |  
|Wholesale dealer locations:   |  |                                |     |  
|Number at beginning of period |  |                                | 431 |  
|New stores                    |  |                                | 5   |  
|Closed stores                 |  |                                | (4  | )
|                              |  |                                |     |  
|Number at end of period       |  |                                | 432 |  
|                              |  |                                |     |  

During fiscal 2011, we plan to invest approximately $80 to $120 million (net of anticipated lease financing
and asset sales) in new retail stores, new dealer projects and maintenance, and upgrade of our existing facilities. We plan to finance our capital spending plan with cash flow from operations, cash balances, borrowings under the revolving credit
facility, long-term mortgage debt and additional lease financing. We currently expect we will be able to access financing for a portion of our new store program. However, if we are not able to obtain sale/leaseback, long-term mortgage debt or other
financing during 2011, or if our actual cash flows from operations are lower than expected, we may defer a portion of our new store expansion program or other discretionary capital spending.

Cash Flows from Financing Activities. On May 7, 2010, Susser Holdings, L.L.C. entered into an Amended and Restated
Credit Agreement (the Credit Agreement) with a syndicate of financial institutions providing for a new four year revolving credit facility (the Revolver) in an aggregate principal amount of up to $120 million. On May 7,
2010, the Company, through its subsidiaries Susser Holdings, L.L.C. and Susser Finance Corporation, also issued $425 million 8.50% Senior Notes due 2016 (the 2016 Notes). For more information regarding the terms of the Credit Agreement,
including the Revolver, and the 2016 Notes, please see Note 7 in the accompanying Notes to Consolidated Financial Statements. We also 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 rate.

At April 3, 2011, our outstanding debt was $435.6 million,
excluding $4.3 million unamortized issuance discount. As of April 3, 2011, we had no outstanding borrowings under the revolving credit facility and $18.7 million in standby letters of credit. Our borrowing base in effect at April 3, 2011,
allowed a maximum borrowing, including outstanding letters of credit, of $120.0 million. Our unused availability on the revolver at April 3, 2011 was $101.3 million. Our unrestricted cash on our balance sheet was $33.2 million and total debt
was $431.3 million, leaving debt net of cash of $398.1 million as of April 3, 2011.

Subsequent to quarter-end, we
completed a $3.7 million sale/leaseback transaction and closed on a $20 million mortgage note with a regional bank to finance new stores completed in late 2010 and early 2011.



24



---

##### Table of Contents

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 mortgage facility, there can be no assurances that we will do so. Changes in our operating plans, lower than anticipated sales,
increased expenses, acquisitions or other events may cause us to need to seek additional debt or equity financing in future periods. There can be no guarantee that financing will be available on acceptable terms or at all. Debt financing, if
available, could impose additional cash payment obligations and additional covenants and operating restrictions. In addition, any of the items discussed in detail under Risk Factors may also significantly impact our liquidity.

Contractual Obligations and Commitments

Properties. 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
summarizes the number of owned and leased properties:



|                                        |  |               |     |  |        |  |     | 
|--------------------------------------- |  | ------------- | --- |  | ------ |  | --- | 
|                                        |  | As of         |    
|                                        |  | April 3, 2011 |    
|                                        |  | Fee           |     |  | Leased | 
|Operating sites:                        |  |               |     |  |        |  |     | 
|Retail                                  |  |               | 236 |  |        |  | 291 | 
|Wholesale                               |  |               | 51  |  |        |  | 32  | 
|                                        |  |               |     |  |        |  |     | 
|Total                                   |  |               | 287 |  |        |  | 323 | 
|                                        |  |              
|Office locations                        |  |               | 4   |  |        |  | 3   | 
|Properties currently under construction |  |               | 8   |  |        |  |    | 
|Properties held for future development  |  |               | 22  |  |        |  |    | 
|Income producing properties             |  |               | 8   |  |        |  | 7   | 
|Surplus properties                      |  |               | 41  |  |        |  | 0   | 

We lease our
corporate and retail segment headquarters facility, which consists of approximately 83,000 square feet of office and warehouse 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 and warehouse space in Houston.



25



---

##### Table of Contents

Quarterly Results of Operations and Seasonality

The following table sets forth certain unaudited financial and operating data for each of the last nine quarters. Each quarter consists of
13 weeks, unless noted otherwise. Our business is seasonal and we generally experience higher levels of revenues during the summer months than during the winter months.



|                                                              |  |                                                              |         |   |        |   |         |        |  |   |           |   |  |        |         |   |        |   |         |        |  |   |           |   |  |        |         |   |  |   |           |   |  |   |           |  
|------------------------------------------------------------- |  | ------------------------------------------------------------ | ------- | - | ------ | - | ------- | ------ |  | - | --------- | - |  | ------ | ------- | - | ------ | - | ------- | ------ |  | - | --------- | - |  | ------ | ------- | - |  | - | --------- | - |  | - | --------- | -
|                                                              |  | 2009                                                         |         |   | 2010   |   |         | 2011   | 
|                                                              |  | (dollars and gallons in thousands; except per share amounts) |        
|                                                              |  | 1stQTR                                                       |         |   | 2ndQTR |   |         | 3rdQTR |  |   | 4thQTR(b) |   |  | 1stQTR |         |   | 2ndQTR |   |         | 3rdQTR |  |   | 4thQTR    |   |  | 1stQTR |        
|Merchandise sales                                             |  | $                                                            | 181,919 |   |        | $ | 199,940 |        |  | $ | 201,190   |   |  | $      | 201,375 |   |        | $ | 191,038 |        |  | $ | 208,276   |   |  | $      | 207,018 |   |  | $ | 199,920   |   |  | $ | 203,017   |  
|Motor fuel sales:                                             |  |                                                              |         |   |        |   |         |        |  |   |           |   |  |        |         |   |        |   |         |        |  |   |           |   |  |        |         |   |  |   |           |   |  |   |           |  
|                                                              |  |                                                              |         |   |        |   |         |        | 
|Retail                                                        |  |                                                              | 322,072 |   |        |   | 392,593 |        |  |   | 427,603   |   |  |        | 463,266 |   |        |   | 478,619 |        |  |   | 511,646   |   |  |        | 489,130 |   |  |   | 507,677   |   |  |   | 618,120   |  
|Wholesale                                                     |  |                                                              | 167,327 |   |        |   | 221,336 |        |  |   | 240,874   |   |  |        | 246,388 |   |        |   | 258,195 |        |  |   | 287,524   |   |  |        | 260,066 |   |  |   | 288,494   |   |  |   | 336,361   |  
|Other income                                                  |  |                                                              | 9,490   |   |        |   | 9,297   |        |  |   | 12,433    |   |  |        | 10,205  |   |        |   | 10,273  |        |  |   | 11,093    |   |  |        | 10,203  |   |  |   | 11,458    |   |  |   | 11,635    |  
|                                                              |  |                                                              |         |   |        |   |         |        |  |   |           |   |  |        |         |   |        |   |         |        |  |   |           |   |  |        |         |   |  |   |           |   |  |   |           |  
|Total revenue                                                 |  |                                                              | 680,808 |   |        |   | 823,166 |        |  |   | 882,100   |   |  |        | 921,234 |   |        |   | 938,125 |        |  |   | 1,018,539 |   |  |        | 966,417 |   |  |   | 1,007,549 |   |  |   | 1,169,133 |  
|                                                              |  |                                                              |         |   |        |   |         |        | 
|Merchandise gross profit                                      |  |                                                              | 62,416  |   |        |   | 66,496  |        |  |   | 66,307    |   |  |        | 65,865  |   |        |   | 62,383  |        |  |   | 70,673    |   |  |        | 70,050  |   |  |   | 67,577    |   |  |   | 69,011    |  
|Motor fuel gross profit:                                      |  |                                                              |         |   |        |   |         |        |  |   |           |   |  |        |         |   |        |   |         |        |  |   |           |   |  |        |         |   |  |   |           |   |  |   |           |  
|Retail                                                        |  |                                                              | 21,204  |   |        |   | 26,988  |        |  |   | 34,613    |   |  |        | 22,216  |   |        |   | 20,291  |        |  |   | 45,863    |   |  |        | 42,133  |   |  |   | 27,324    |   |  |   | 29,313    |  
|Wholesale                                                     |  |                                                              | 4,251   |   |        |   | 5,030   |        |  |   | 6,388     |   |  |        | 4,538   |   |        |   | 5,028   |        |  |   | 7,499     |   |  |        | 7,248   |   |  |   | 6,243     |   |  |   | 6,207     |  
|Other gross profit                                            |  |                                                              | 9,390   |   |        |   | 9,302   |        |  |   | 12,453    |   |  |        | 9,922   |   |        |   | 9,919   |        |  |   | 9,867     |   |  |        | 9,946   |   |  |   | 11,058    |   |  |   | 11,188    |  
|                                                              |  |                                                              |         |   |        |   |         |        |  |   |           |   |  |        |         |   |        |   |         |        |  |   |           |   |  |        |         |   |  |   |           |   |  |   |           |  
|Total gross profit                                            |  |                                                              | 97,261  |   |        |   | 107,816 |        |  |   | 119,761   |   |  |        | 102,541 |   |        |   | 97,621  |        |  |   | 133,902   |   |  |        | 129,377 |   |  |   | 112,202   |   |  |   | 115,719   |  
|Income from operations                                        |  |                                                              | 8,541   |   |        |   | 13,390  |        |  |   | 19,826    |   |  |        | 313     |   |        |   | 1,692   |        |  |   | 31,912    |   |  |        | 26,571  |   |  |   | 9,821     |   |  |   | 10,699    |  
|Net income (loss) attributable to Susser Holdings Corporation |  | $                                                            | (931    | ) |        | $ | 2,165   |        |  | $ | 6,503     |   |  | $      | (5,669  | ) |        | $ | (4,985  | )      |  | $ | (1,916    | ) |  | $      | 8,952   |   |  | $ | (1,265    | ) |  | $ | (23       | )
|Earnings (loss) per common share:                             |  |                                                              |         |   |        |   |         |        |  |   |           |   |  |        |         |   |        |   |         |        |  |   |           |   |  |        |         |   |  |   |           |   |  |   |           |  
|Basic                                                         |  | $                                                            | (0.05   | ) |        | $ | 0.13    |        |  | $ | 0.38      |   |  | $      | (0.33   | ) |        | $ | (0.29   | )      |  | $ | (0.11     | ) |  | $      | 0.53    |   |  | $ | (0.07     | ) |  | $ | (0.00     | )
|Diluted                                                       |  | $                                                            | (0.05   | ) |        | $ | 0.13    |        |  | $ | 0.38      |   |  | $      | (0.33   | ) |        | $ | (0.29   | )      |  | $ | (0.11     | ) |  | $      | 0.52    |   |  | $ | (0.07     | ) |  | $ | (0.00     | )
|                                                              |  |                                                              |         |   |        |   |         |        | 
|Merchandise margin, net                                       |  |                                                              | 34.3    | % |        |   | 33.3    | %      |  |   | 33.0      | % |  |        | 32.7    | % |        |   | 32.7    | %      |  |   | 33.9      | % |  |        | 33.8    | % |  |   | 33.8      | % |  |   | 34.0      | %
|Fuel gallons:                                                 |  |                                                              |         |   |        |   |         |        |  |   |           |   |  |        |         |   |        |   |         |        |  |   |           |   |  |        |         |   |  |   |           |   |  |   |           |  
|Retail                                                        |  |                                                              | 179,412 |   |        |   | 177,887 |        |  |   | 175,317   |   |  |        | 187,033 |   |        |   | 183,068 |        |  |   | 185,192   |   |  |        | 185,073 |   |  |   | 182,430   |   |  |   | 191,302   |  
|Wholesale                                                     |  |                                                              | 122,469 |   |        |   | 125,832 |        |  |   | 125,205   |   |  |        | 121,315 |   |        |   | 120,013 |        |  |   | 128,829   |   |  |        | 122,115 |   |  |   | 123,252   |   |  |   | 121,007   |  
|                                                              |  |                                                              |         |   |        |   |         |        | 
|Motor fuel margin:                                            |  |                                                              |         |   |        |   |         |        |  |   |           |   |  |        |         |   |        |   |         |        |  |   |           |   |  |        |         |   |  |   |           |   |  |   |           |  
|Retail (a)                                                    |  |                                                              | 11.8    | ¢ |        |   | 15.2    | ¢      |  |   | 19.7      | ¢ |  |        | 11.9    | ¢ |        |   | 11.1    | ¢      |  |   | 24.8      | ¢ |  |        | 22.8    | ¢ |  |   | 15.0      | ¢ |  |   | 15.3      | ¢
|Wholesale                                                     |  |                                                              | 3.5     | ¢ |        |   | 4.0     | ¢      |  |   | 5.1       | ¢ |  |        | 3.7     | ¢ |        |   | 4.2     | ¢      |  |   | 5.8       | ¢ |  |        | 5.9     | ¢ |  |   | 5.1       | ¢ |  |   | 5.1       | ¢



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

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

Summary of
Significant 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 of
operations, 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 our Annual Report on Form 10-K for the year ended January 2,
2011. As discussed in Note 2 to our Consolidated Financial Statements included elsewhere in this report, certain new financial accounting pronouncements have been issued which either have already been reflected in the accompanying consolidated
financial statements, or will become effective for our financial statements at various dates in the future.



26



---

##### Table of Contents

Goodwill is not being amortized, but is tested annually for impairment, and is tested for
impairment more frequently if events and circumstances indicate that the asset might be impaired. There are no indicators of impairment as of April 3, 2011 (See Note 6).



|Item 3. | 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, but which had no outstanding borrowings at April 3, 2011. We had $9.5 million outstanding in other notes payable that is subject to a variable interest rate. The annualized effect of a one percentage
point change in floating interest rates on our variable rate debt obligations outstanding at April 3, 2011 would be to change interest expense by approximately $0.1 million.

Our primary exposure relates to:



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

We also
periodically purchase motor fuel in bulk and hold in inventory or transport it to West Texas or Houston 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. These fuel hedging positions have not been material to our operations.

For more information
on our hedging activity, please see Note 7 in the accompanying Notes to Consolidated Financial Statements.



|Item 4. | Controls and Procedures
|------- | -----------------------

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

There have been no changes in our internal control over financial reporting (as such term is defined in Rules 13a-15(f) and 15d-15(f)
under the Exchange Act) during the first quarter of 2011 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.



27



---

##### Table of Contents

PART II  OTHER INFORMATION



|Item 1. | Legal Proceedings
|------- | -----------------

We are
parties 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.



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

You should
carefully consider the risks described in Item 1A. Risk Factors of our Annual Report on Form 10-K for the year ended January 2, 2011, as well as the section within this report entitled Forward-Looking Statements under
Part I. Financial InformationItem 2. Managements Discussion and Analysis of Financial Condition and Results of Operations, before making any investment decision with respect to our securities. The risks and uncertainties described in our
annual report are not the only ones facing us. Additional risks and uncertainties not presently known to us, or that we currently deem immaterial, could negatively impact our results of operations or financial condition in the future. If any of such
risks actually occur, our business, financial condition or results of operations could be materially adversely affected.



|Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds
|------- | -----------------------------------------------------------

None.



|Item 3. | Defaults Upon Senior Securities
|------- | -------------------------------

None.



|Item 4. | (Removed and Reserved)
|------- | ----------------------



|Item 5. | Other Information
|------- | -----------------

None.



|Item 6. | Exhibits
|------- | --------

The list of
exhibits attached to this Quarterly Report on Form 10-Q is incorporated herein by reference.



28



---

##### Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934 the registrant has duly caused this Report to be signed on its behalf by the undersigned thereunto duly authorized.



|                   |  |                             |  |                                                                                                                                                                                         
|------------------ |  | --------------------------- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|                   |  | SUSSER HOLDINGS CORPORATION
|Date: May 13, 2011 |  |                             |  |                                                                                                                                                                                         
|                   |  | By                          |  | /s/ Mary E. Sullivan                                                                                                                                                                    
|                   |  |                             |  | Mary E. Sullivan Executive
Vice President and Chief Financial Officer (On behalf of the registrant, and in her capacity as
principal financial officer and principal accounting officer)



29



---

##### Table of Contents

EXHIBIT INDEX



|            |  |                                                                                                                                                                                            
|----------- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Description                                                                                                                                                                                
|31.1        |  | Certification of Chief Executive Officer pursuant to Rule 13a-14(a) or Rule 15d-14(a) of the Securities Exchange Act of 1934 as adopted pursuant to Section 302 of the Sarbanes-Oxley
Act.
|            | 
|31.2        |  | Certification of Chief Financial Officer pursuant to Rule 13a-14(a) or Rule 15d-14(a) of the Securities Exchange Act of 1934 as adopted pursuant to Section 302 of the Sarbanes-Oxley
Act.
|            | 
|32.1        |  | Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act.                                                 
|            | 
|32.2        |  | Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act.                                                 



| | Filed herewith.
|- | ---------------



30