![]() Roadshow
Presentation August 2013
Exhibit 99.1 |
![]() 2
CAUTIONARY STATEMENT
This presentation contains forward-looking statements. These statements, which express
managements current views concerning future events or results, are subject to inherent
risks and uncertainties. Factors that could cause actual results to differ materially
from those expressed or implied in our forward-looking statements include, but are
not limited to, the volatility and level of crude oil and gasoline prices, the pace and
success of our expansion plan, our relationship with Walmart, political and regulatory
uncertainty, uncontrollable natural hazards and the failure to complete the spin-off
of Murphy USA within the currently contemplated timeframe, because of adverse market
conditions or tax consequences, among other things. For further discussion of risk
factors, see Risk Factors in the Murphy USA registration statement on Form 10.
Murphy USA undertakes no duty to publicly update or revise any forward-looking
statements. The Murphy USA financial information in this presentation is derived from the audited and
unaudited combined financial statements of Murphy USA Inc. for the six months ended June
30, 2013 and 2012 and for the years ended December 31, 2012, 2011 and 2010 and from
selected financial information for the year ended December 31, 2009 which are included in
the registration statement on Form 10. This presentation also contains non-GAAP financial measures. We have provided a
reconciliation of such non-GAAP financial measures to the most directly comparable
measures prepared in accordance with U.S. GAAP in the Appendix to this
presentation. |
![]() 3
MURPHY USA SPIN-OFF FROM MURPHY OIL
August 30, 2013 distribution date
Murphy USA distribution ratio is 1 share for every 4
shares of Murphy Oil Corporation common stock
Murphy USA will begin trading on the NYSE under the
ticker MUSA
Murphy Oil will retain its current name and ticker MUR
August 21 Record Date with When Issued
trading will
commence on or about August 19
Spin rationale
Strategic management focus
Appropriately capitalize each business
Pursue growth opportunities
Unlock value: Convenience store comps trade at 5.0x
8.0x EBITDA vs. current Murphy Oil multiple of 3.9x
2013E EBITDA (32% -
111% premium)
Well capitalized companies
Murphy Oil is expected to remain investment grade, and
will be boosted by a dividend from Murphy Oil USA at
spin
Murphy USA will have modest leverage at inception
Reputed Brand: Both companies will retain the
benefit of the reputed Murphy brand
Murphy USA
Retailer of
gasoline
products and
convenience
merchandise
Murphy Oil
Corporation
Independent
large-cap
exploration and
production
company |
![]() 4
MANAGEMENT TEAM REPRESENTATIVES
Andrew Clyde
-President and Chief Executive Officer of Murphy USA
Mindy West
-Executive Vice President, Chief Financial Officer and Treasurer of Murphy USA
|
![]() COMPANY
OVERVIEW 5 |
![]() KEY INVESTMENT
HIGHLIGHTS Leading Player in Market
Murphy USA is one of the largest players in the C-store market
Market share of approximately 5% in the markets in which we operate
Strong relationship with Walmart
Significant Scale and
Attractive Growth
Opportunity
Large portfolio of gasoline stations within an attractive geographic profile
1,179 locations in 23 states
Approximately 1.6 million customers per day
Agreement to build approximately 200 new sites on Walmart locations
Strong Portfolio of Owned
Real Estate
90% MUSA gasoline stations are Company-owned
Significant operating flexibility
Reduced operating expenses
Enhances asset value of the business
Advantaged Fuel Supply
Significant infrastructure including seven terminals located in five states
Preferred shipper status on Colonial pipeline
Advantaged delivered cost
Strong financial profile
Low leverage and sound conservative capital structure
New revolving credit facility will provide ample liquidity
Disciplined growth capital expenditure program
6 |
![]() 7
COMPETITIVE STRENGTHS |
![]() 8
Strengths
FIVE REINFORCING STRENGTHS = ADVANTAGE
5. Strong Financial
Profile
1. Strategic and
Complementary
Relationship with
Walmart
2. Winning
Proposition with
Value-Oriented
Consumers
4. Advantaged Fuel
Supply
3. Low Cost Retail
Operating Model |
![]() 9
STRATEGIC & COMPLEMENTARY RELATIONSHIP WITH WALMART
Co-Location Strategy
Network of 1,018 retail locations adjacent to
Walmart stores and 161 stand-alone Murphy Express
locations
Key regional focus: South and Midwest
Generates significant customer traffic (~1.6 million
customers daily)
Provides destination-focused, value-oriented
consumers a competitively priced fuel solution
Complementary Products
Focus on a limited selection of low-priced
convenience products that complement Walmarts
core product offerings
Key products include tobacco, single-serving soft
drinks, alcoholic beverages, and single-unit snack
items
Growth Strategy
Announced an approximately 200 new site expansion
plan with Walmart over next 3 years
New locations would be adjacent to Walmart
Supercenters in both current markets and new
geographic territories
Fuel Price
Discount Program
Periodic fuel discount programs whereby over 950
sites participate
In addition to MUSAs seasonal vendor-based
programs
(a) Site count as of June 30, 2013.
Strengths
1. Strategic and
Complementary
Relationship with
Walmart
MUSA
Locations
Texas
251
Florida
108
Tennessee
80
Georgia
79
North Carolina
73
Alabama
68
Arkansas
60
Louisiana
60
South Carolina
51
Oklahoma
49
Mississippi
48
Missouri
46
Ohio
42
Kentucky
37
Indiana
32
Illinois
26
Michigan
23
Iowa
21
Minnesota
7
New Mexico
7
Colorado
6
Virginia
4
Kansas
1
Total Site Count
(a)
1,179
State |
![]() 10
WINNING PROPOSITION WITH VALUE-ORIENTED CUSTOMERS
Low Cost
Strive to be the low-price leader in key markets
Target
customers
with
a
destination
focus
vs.
a
convenience
focus
Destination
consumers will plan their purchases to
specifically target the lowest price
Convenience
consumers focus more on ease and
availability than price
Attractive
Market
Demographics
Value-oriented consumers are a key growing market
segment in fuel and convenience retail
Long-term secular shifts in consumer behavior
following 2008 recession
Consumers
continue
to
prioritize
value
products
as
unemployment rates remain elevated
Key
Geographies
Market share (~5%) in key growing markets in the
South and Midwest
Consumer spending on gasoline in the South leads the
nation (5.2% above national average) (a)
Convenience
Offerings
Focused selection of value oriented products
complements Walmarts primary in-store offerings
Low price convenience offerings: packaged snacks,
single-serving beverages
Competitive tobacco products: MUSA is an industry
leader in per-site tobacco sales
(a) Source: Bureau of Labor Statistics Consumer Spending Survey.
(b)
Source:
Booz
&
Company
consumer
survey.
Excludes
market
in
which
Murphy
USA
does
not
compete.
REASON
FOR
CHOOSING
SUPERMARKET
BRANDS
REASON
FOR
CHOOSING
ALL
BRANDS
(b)
81%
Strengths
46%
35%
12%
11%
31%
44%
11%
10%
2012
2009
Price
Promotion
Convenience
Brand & Quality
2. Winning
Proposition with
Value-Oriented
Consumers
62%
19%
13%
6%
2012
Price
Promotion
Convenience
Brand & Quality |
![]() 11
HIGH-VOLUME LOW-PRICE OPERATING STRATEGY
Fuel
sales
are
the
primary
component
of
MUSA
sales
and
operating
profit
Operating goals:
Maintain margin or mitigate contraction during periods of commodity price increases
Expand margin during periods of commodity price declines
Maintain competitive pricing position relative to peers
Ability to drive earnings and returns by applying operating goals to network of 1,179 stores
on significantly higher fuel volumes of most peers
Murphy
QuikTrip
RaceWay
Racetrac
Kroger
HEB
Circle K
Speedway
7-Eleven
CST
BP
Shell
Exxon
Unleaded Fuel Average Relative Price Position among Selected Retailers
Indexed to Lowest Price in Competitive Market
January 1, 2013
April 14, 2013
Branded / Other
Murphy
HVR
(a)
(a)
HVR:
High
volume
retailers
high-volume
c-stores,
supermarkets,
discount
clubs.
Source:
Murphy
competitors
last
price
survey
of
the
day,
January
1
April
14,
2013.
Strengths
2. Winning
Proposition with
Value-Oriented
Consumers |
![]() 12
LOW COST RETAIL OPERATING MODEL
Small Format
MUSA builds and operates kiosk-format stores vs. traditional larger format
C-stores Primarily
2
footprints:
208
sq.
ft.
(77%
of
locations)
and
1,200
sq.
ft.
(4%
of
locations)
(a)
Majority of new locations will be the 1,200 sq. ft. format
Public
comps
average
store
size
is
approximately
3,000 sq.
ft.
per
location
(b)
Simplified
Business Model
Primary emphasis on fuel retail and volume vs. in-store sales
Concentrated merchandise offering to complement Walmart (tobacco, beverages, snacks,
etc.) Small inventory quantities and high inventory turnover with little risk of
spoilage Low Overhead
Costs
Product focus and small footprint require fewer labor hours and other on-site costs
Operate
at
approximately
56%
of
NACS
average
cost
per
site,
with
lower
breakeven fuel
margin
Attractive Unit-
Level Economics
Low capital expenditure and maintenance requirements
~$2.1 million per site in new-site capital expenditures (includes purchase of real
estate)
~$25,700 per site in annual maintenance capex
(a) 208 count represents formats 208 square feet and below. ( b) Public comps include CASY,
CST, PTRY and SUSS. 2012 Retail Chain
Break-Even, CPG
Cash:
6.6
Capital:
2.9
Total:
9.5
Total (9.5)
Cash
(6.6)
4-Yr Average
(12.0)
MUSA QUARTERLY RETAIL FUEL MARGIN, CPG
Strengths
3. Low Cost Retail
Operating Model
0.0
4.0
8.0
12.0
16.0
20.0
1Q09
2Q09
3Q09
4Q09
1Q10
2Q10
3Q10
4Q10
1Q11
2Q11
3Q11
4Q11
1Q12
2Q12
3Q12
4Q12
1Q13
5.1
8.1
14.7
7.7
8.2
16.1
13.7
7.4
9.1
19.9
20.0
13.0
7.1
19.7
10.3
14.1
11.0 |
![]() 13
BENEFITS OF 1,200 SQ. FT. KIOSK
Additional floor space allows for inside ATMs
Curved design provides natural traffic paths
Product mix enhancement
Cross merchandising opportunities
Addition of warmer program and frozen dispensed
Dispensed coffee and fountain become focal points
1,200 sq.ft. Kiosk Layout
208 sq.ft. Kiosk Layout |
![]() 14
ADVANTAGED FUEL SUPPLY
Ability to source fuel at very competitive industry
benchmark prices
Bulk and rack markets
Shipper status on major pipeline systems
Access to terminals
Strong
distribution
system
utilizes
Best
Buy
method
Dispatch 3rd party tanker trucks to the most favorably
priced terminal to load products for each site
Participation on broader supply chain provides
flexibility
Increase volumes by shifting non-contractual wholesale
volumes to higher margin retail sales
Insulation during periods of market volatility
20% of Proprietary
Supply volumes are
sourced via MUSA
proprietary terminals
(i.e., 8.8% of overall
volumes)
MUSA MIDSTREAM ASSETS
2012 MUSA SYSTEM-WIDE SUPPLY OPTIONS MIX
Reliability
1
Demand
Management
2
Incremental
Income
3
Value of Proprietary Fuel Supply Strategy:
Strengths
4. Advantaged
Fuel Supply
Rack
9%
Contract
45%
Exchange
11%
Proprietary
Supply
35% |
![]() 15
STRONG FINANCIAL PROFILE
Low
cash
breakeven
position
on
fuel
margin
of
6.6
cents
per
gallon
allows
MUSA
to
weather
sustained
periods
of
reduced
fuel
margins
(e.g.,
during
rising wholesale price environment)
90% of 1,179
(a)
gasoline stations are Company-owned; most stations are
located
on
Walmart
pads,
and
the
remaining
stations
are
at
other
high
traffic sites near Walmart stores
High percentage of store ownership reduces operating expenses, provides
MUSA with significant operating flexibility and enhances the asset value of
the business
Strengths
5. Strong Financial
Profile
(a) Murphy USA site count as of June 30, 2013.
HIGH DEGREE OF OWNED ASSETS RELATIVE TO PEERS
10%
31%
39%
50%
74%
Owned
Leased
99%
90%
69%
61%
50%
26% |
![]() 16
RETAIL SALES & MARGINS
2012 MERCHANDISE GROSS MARGIN / STORE / MONTH
2012 MERCHANDISE SALES / STORE / MONTH
2012 FUEL VOLUME / STORE / MONTH
2012
FUEL
GROSS
MARGIN
/
STORE
/
MONTH
(a)
5. Strong
Financial Profile
277
131
127
95
77
73
-
50
100
150
200
250
300
Murphy USA
Corner Store
Susser
Pantry
Casey's
Couche Tard
$156.4
$138.6
$101.4
$96.3
$95.9
$92.6
$-
$20
$40
$60
$80
$100
$120
$140
$160
$180
Murphy USA
Susser
Couche Tard
Casey's
Pantry
Corner Store
$51.2
$40.6
$34.4
$32.6
$25.8
$21.1
36.9%
42.2%
33.9%
34.0%
27.9%
13.5%
0.0%
5.0%
10.0%
15.0%
20.0%
25.0%
30.0%
35.0%
40.0%
45.0%
$-
$10
$20
$30
$40
$50
$60
Susser
Casey's
Couche Tard
Pantry
Corner Store
Murphy USA
$35.7
$27.7
$24.5
$16.5
$11.0
$10.8
12.9
21.8
18.8
22.5
14.2
11.4
0.0
5.0
10.0
15.0
20.0
25.0
$-
$5
$10
$15
$20
$25
$30
$35
$40
Murphy USA
Susser
Corner Store
Couche Tard
Casey's
Pantry
(a)
CST
and
PTRY
fuel
margin
includes
credit
card
fees.
CASY
and
SUSS
exclude
credit
card
fees.
ATD.B
does
not
specify. |
![]() 17
Industry
40.6
MUSA
30.0
Store Operating Expense ($K)
APSM
Industry
MUSA
Annual Merchandise Sales Dollars by Square Foot
0.65
0.76
1.50
2.46
Industry
3.22
Land
PP&E
MUSA
2.15
Capital Expenditure ($Millions)
Average per Site
Industry
MUSA
Fuel Gallons (K)
Average per Store Month (APSM)
208 sqft Kiosk
77%
1200 sqft Kiosk
4%
Large Format
7%
All Other
12%
Source: Murphy Financials, 2011 NACS State of the Industry Report.
RETAIL SALES-TO-COST METRICS
MUSA Store Format Mix
% of Stores by Square Footage
Wages
Credit Card
Maintenance
Supplies
Other
12.6
20.7
8.6
7.1
4.8
5.4
7.4
4.0
4,744
547
124
277
5. Strong
Financial Profile |
![]() 18
BUSINESS STRATEGIES |
![]() 19
STRATEGY = COHERENT CHOICES BUILDING ON STRENGTHS
Strategy
1. Grow Organically
with Walmart
5. Focus on
Long-Term
Investment
4. Focus Midstream
Participation
3. Improve
Functional
Infrastructure to
Lower Overhead
Costs
2. Enhance Kiosk
Economics to
Improve
Investment Returns |
![]() GROW
ORGANICALLY WITH WALMART CURRENT SITES
CURRENT SITES & PLANNED WMT GROWTH
Walmart 200 and Murphy Express Pipeline
Existing Network
Existing Network
Our relationship with Walmart will be a key driver of our organic
growth over the next several years
Plan to build approximately 200 sites in our core market at or
near Walmart locations over the next three years
Partner with Walmart in our fuel discount promotion
We will also seek to rebrand additional Murphy Express sites as
Murphy USA and connect these sites to the fuel discount program
Strategy
1. Grow
Organically with
Walmart
20 |
![]() 21
Beverages
(30.9% GP)
Other
Merchandise
(62.0% GP)
$151
$110
$116
$104
$7
$5
Tobacco
(a)
(10.8% GP)
($ 000s per site month)
208
sqft
1200
sqft
2012 Site Count
(b)
767
38
2012 Avg Non-Fuel GP
per Site Month $000s
19
22
2012 Non-Fuel GP%
per Site Month
12.8%
15.5%
(a) Tobacco includes Cigarettes, Smokeless & Other Tobacco .
(b) 208 count represents formats 208 square feet and below.
ENHANCED KIOSK ECONOMICS
2012 MUSA NON-FUEL MIX BY FORMAT
Plan to continuously evaluate kiosk strategy to maximize site
economics and return on investment
Continually refining new 1,200 sq.ft. kiosk design for increasing
higher-margin non-tobacco sales
Will implement new merchandizing, space management and
workforce planning capabilities to further optimize merchandise
revenue, labor needs and overall site returns
Benefits of 1,200 Square Foot Kiosk
Additional floor space allows for inside ATMs
Curved design provides natural traffic paths
Product mix enhancement
Cross merchandising opportunities
Addition of warmer program and frozen dispensed
Dispensed coffee and fountain become focal points
Strategy
2. Enhance Kiosk
Economics to
Improve
Investment
Returns
$14
$27 |
![]() 22
Better positioned to manage
our cost structure, execute a
more scalable business model
and implement technology and
business efficiency initiatives
Focus on the development of
our employees and foster high
performance culture
Achieve reductions in overhead
costs to support an overall
improvement in our site
returns
LOWER OVERHEAD COSTS
1. Grow
Organically with
Walmart
2. Enhance Kiosk
Economics to
Improve
Investment
Returns
3. Improve
Functional
Infrastructure to
Lower Overhead
Costs
4. Focus
Midstream
Participation
5. Focus on
Long-Term
Investment
Strategy |
![]() 23
We will focus on midstream
activities that enhance our
ability to be a low cost and low
price retail fuel leader
We also intend to allocate
capital and human resources
only to midstream assets that
provide a specific retail
advantage
We will consider strategic
alternatives for midstream
assets that do not directly
benefit our retail operations,
such as our ethanol plants, that
will maximize shareholder
value
FOCUSED MIDSTREAM PARTICIPATION
Strategy
1. Grow
Organically with
Walmart
2. Enhance Kiosk
Economics to
Improve
Investment
Returns
3. Improve
Functional
Infrastructure to
Lower Overhead
Costs
4. Focus
Midstream
Participation
5. Focus on
Long-Term
Investment |
![]() 24
Strategy
Maintain a portfolio of fee-
simple assets and appropriate
debt structure resilient to
inherent fuel price/margin
volatility
Execute our low-cost, high-
volume retail strategy and our
organic growth strategy
through periods of price /
margin volatility
LONG-TERM INVESTMENT FOCUS
Strategy
1. Grow
Organically with
Walmart
2. Enhance Kiosk
Economics to
Improve
Investment
Returns
3. Improve
Functional
Infrastructure to
Lower Overhead
Costs
4. Focus
Midstream
Participation
5. Focus on
Long-Term
Investment |
![]() 25
FINANCIAL OVERVIEW |
![]() 26
CAPITALIZATION
Significant liquidity provided by strong
cash position and revolving credit
facility will allow MUSA to pursue
growth program through business
cycles
Pro forma liquidity of $495mm as of
June 30, 2013
Dividend to Parent of $650mm
No primary proceeds being raised as
part of Spin
As Adjusted
Cash and equivalents
$44,588
Debt Outstanding
$450mm ABL Revolving Credit Facility due 2018
$150mm FILO Term Loan Facility due 2016
150,000
New Senior Unsecured Notes due 2023
$500,000
Total Debt
$650,000
Total Stockholders' Equity
468,880
Total Book Capitalization
$1,118,880
Credit Metrics
LTM Adjusted EBITDA
$359,593
Total Debt / LTM Adjusted EBITDA
1.8x
9.5x
Liquidity
$494,588
June 30, 2013
Pro forma capitalization ($ in thousands)
1
Debt does not include $1.1mm related to ethanol plants that is outstanding at June 30,
2013 Pro forma interest expense was calculated based on an assumed
weighted-average interest rate of 5.49%. Interest expense includes amortization of debt issuance and
credit facility fees, which are amortized over the term of the associated notes and credit
facility. Actual interest expense may be higher or lower depending on fluctuations
in interest rates
--
1
2
Adjusted EBITDA / PF Interest
2 |
![]() 27
RETAIL FUEL & MERCHANDISE PERFORMANCE
AVERAGE GALLONS PER STORE MONTH
GROSS MARGIN PER GALLON
MERCHANDISE SALES PER STORE MONTH
MERCHANDISE GROSS MARGIN
312
307
278
277
279
50
0
100
150
200
250
300
350
2009
2010
2011
2012
Q2 2013
$138
$154
$158
$156
$157
$0
$20
$40
$60
$80
$100
$120
$140
$160
$180
2009
2010
2011
2012
Q2 2013
8.3
11.4
15.6
12.9
15.6
0.0
2.0
4.0
6.0
8.0
10.0
12.0
14.0
16.0
18.0
2009
2010
2011
2012
Q2 2013
12.5%
13.1%
12.8%
13.5%
12.8%
0.0%
2.0%
4.0%
6.0%
8.0%
10.0%
12.0%
14.0%
16.0%
2009
2010
2011
2012
Q2 2013 |
![]() 28
MUSA CONSOLIDATED FINANCIAL METRICS
GROSS MARGIN
Adjusted EBITDA
CAPITAL EXPENDITURES
Adjusted
EBITDA
MAINTENANCE
CAPEX
$1,200
$1,000
$800
$600
$400
$200
$0
2009
2010
2011
2012
LTM 6/30/13
$576
$822
$1,014
$928
$1,018
2009
2010
2011
2012
LTM 6/30/13
$450
$400
$350
$300
$250
$200
$150
$100
$128
$293
$409
$285
$360
$246
$383
$262
$108
$450
$400
$350
$300
$250
$200
$150
$100
$50
$0
2009
2010
2011
2012
$0
2009
2010
2011
2012
$40
$80
$120
$160
$200
$71
$182
$100
$112
Growth
Maintenance
$73
$39
$26
$74
$151
$31
$20
$51 |
![]() 29
HISTORICAL MUSA FINANCIAL SUMMARY
(Millions of dollars)
2010
2011
2012
LTM 6/30/13
Fuel and ethanol sales
(a)(b)
13,623
17,158
17,511
17,210
Fuel
and
ethanol
cost
of
goods
sold
(a)
13,053
16,408
16,871
16,479
Fuel and Ethanol Contribution
570
750
640
731
Merchandise sales
1,969
2,116
2,144
2,153
Merchandise cost of goods sold
1,717
1,852
1,856
1,866
Merchandise Contribution
252
264
289
287
Station and other operating expenses
440
509
526
540
Selling, general and administrative
88
95
116
118
Adjusted EBITDA (non-GAAP)
293
409
286
360
Depreciation and amortization
61
70
77
78
Adjusted EBIT (non-GAAP)
232
339
209
282
Capital Employed
1,187
1,277
1,271
1,248
Adjusted EBIT/Capital Employed (non-GAAP)
19.6%
26.5%
16.4%
22.5%
(a) This amount includes related excise taxes of $1,963 for 2012, $1,832 for 2011 and $1,885
for 2010. (b) This amount is calculated as petroleum product sales, plus ethanol and
related product sales, plus other revenues Note: Ethanol segment revenues, costs and
expenses are included throughout See Appendix for reconciliation of non-GAAP
measures. |
![]() 30
KEY INVESTMENT HIGHLIGHTS
Leading player in market
Significant scale and attractive growth opportunity
Strong portfolio of owned real estate
Advantaged fuel supply
Strong financial profile |
![]() 31
APPENDIX |
![]() 32
MUSA NON-GAAP RECONCILIATION
(Thousands of Dollars)
Net Income and Comprehensive Income
LTM as of
June 30, 2013
2012
2011
2010
2009
(Income) from discontinued operations
Interest Expense, net of interest income
Other non-operating expense (income)
Income tax expense
Accretion of asset retirement obligations
Impairment of properties
Adjusted EBIT (non-GAAP)
Depreciation and amortization
Adjusted EBITDA (non-GAAP)
-
(437)
976
89,041
1,036
60,988
$281,338
78,255
$359,593
-
333
913
62,172
980
60,988
$208,954
76,622
$285,576
(118,747)
516
52
132,284
877
-
-
-
$339,002
69,550
$408,552
$129,734
$83,568
$324,020
$157,441
$65,180
(14,704)
3,725
(260)
85,029
773
60,698
$232,004
$292,702
$127,732
$71,994
(22,552)
38
(8)
28,647
689
55,738
The Company defines Adjusted EBIT as income from continuing operations plus income taxes, net
interest expense, impairment of assets, and accretion expense. The Company also
defines Adjusted EBITDA as income (loss) and comprehensive income (loss) plus or minus net interest expense,
plus income tax expense, depreciation and amortization, and it excludes (i) other non-cash
items (e.g., impairment of properties and accretion of asset retirement obligations) and
(ii) other items that management does not consider to be useful in assessing the Companys operating performance (e.g.,
(income) from discontinued operations, gain (loss) on sale of assets and other
non-operating expense (income). Management believes that the presentation of
Adjusted EBIT and Adjusted EBITDA provide information useful in assessing the Companys financial condition and results of
operations and that Adjusted EBIT and Adjusted EBITDA are widely accepted financial indicators
of a companys ability to incur and service debt, fund capital expenditures and
pay dividends and make other distributions to shareholders. These measures are
considered to be non-GAAP presentations according to the SEC and should be considered in conjunction with the appropriate
GAAP measure. These non-GAAP measures should not be viewed in isolation or used as a
substitute for an analysis of the Companys results as reported under GAAP. Adjusted
EBIT
and
EBITDA |
![]() 33
For the Years Ended December 31,
(
Thousands of Dollars
)
LTM
06/30/13
2012
2011
2010
Capital Employed:
Total current assets
$671,057
$821,962
$588,353
$1,026,691
Less total current liabilities
620,787
(733,909)
(492,552)
(923,040)
Net working capital
50,270
88,053
95,801
103,651
Beginning of year net PP&E
1,169,960
1,196,323
1,166,169
1,000,797
End of year net PP&E
1,226,093
1,169,960
1,196,323
1,166,169
Average of BOY and EOY net PP&E
1,198,027
1,183,142
1,181,246
1,083,483
Total
capital
employed
$1,248,297
$1,271,195
$1,277,047
$1,187,134
Adjusted EBIT/Capital
Employed
(non-GAAP)
22.5%
16.4%
26.5%
19.6%
(a) Total capital employed is calculated by adding net working capital plus the simple
average of the beginning of year and end of year net property, plant and
equipment.
(b)
Adjusted
EBIT/Capital
Employed
is
calculated
by
dividing
the
net
working
capital
by
the
total
capital
employed
calculated
in
(a)
above.
Capital
Employed
MUSA NON-GAAP RECONCILIATION
(a)
(b)
The Company considers the metric Adjusted EBIT divided by Capital Employed to be an important
measure of the use of the Companys fixed assets and liquidity to maximize
investment returns for shareholders. This measure is considered to be non-GAAP because of the use of Adjusted EBIT in
the calculation. See prior slide for more detail on Adjusted EBIT and a reconciliation
of that metric back to net income. |