Data is not available at this time.
Suburban Propane Partners, L.P. operates as a distributor of propane, fuel oil, and related products and services, primarily serving residential, commercial, industrial, and agricultural customers in the United States. The company’s core revenue model is built on the sale and delivery of propane, supplemented by the installation and servicing of propane-related equipment. Its operations are highly seasonal, with demand peaking during colder months, making weather conditions a critical factor in performance. Suburban Propane maintains a strong regional presence, particularly in the Northeast, Midwest, and West Coast, leveraging its extensive distribution network and customer service capabilities to compete against larger national players and local independents. The company also provides renewable energy solutions, including natural gas and electricity, aligning with broader industry trends toward sustainability. Its market position is reinforced by long-term customer relationships and a focus on reliability, though it faces pricing pressures and regulatory challenges inherent in the energy sector.
For FY 2024, Suburban Propane reported revenue of $1.33 billion, with net income of $74.2 million, translating to diluted EPS of $1.14. Operating cash flow stood at $160.6 million, reflecting solid cash generation despite capital expenditures of $59.4 million. The company’s profitability is influenced by volatile propane prices and seasonal demand fluctuations, requiring disciplined cost management to maintain margins.
Suburban Propane’s earnings power is tied to its ability to manage commodity price risks and operational efficiency. The company’s capital expenditures are primarily directed toward maintaining and expanding its distribution infrastructure. With operating cash flow covering capital investments, the business demonstrates moderate capital efficiency, though its high debt load of $1.35 billion warrants careful monitoring of leverage ratios.
The company’s balance sheet shows $3.2 million in cash and equivalents against total debt of $1.35 billion, indicating a leveraged position. This debt level, while manageable given stable cash flows, could constrain financial flexibility in adverse market conditions. Suburban Propane’s ability to service debt and fund dividends will depend on sustained operational performance and favorable energy pricing trends.
Suburban Propane’s growth is largely organic, driven by customer acquisition and retention in its core markets. The company pays a dividend of $1.30 per share, reflecting a commitment to returning capital to unitholders. However, dividend sustainability hinges on stable cash flows, given the cyclical nature of the business and high debt obligations. Long-term growth may benefit from expansion into renewable energy offerings.
The market values Suburban Propane based on its yield and stable cash flows, though its high leverage and exposure to commodity prices introduce volatility. Investors likely weigh the dividend yield against risks such as energy price swings and regulatory changes. The company’s valuation multiples should be assessed in the context of its niche market position and operational resilience.
Suburban Propane’s strategic advantages include its established distribution network, customer loyalty, and diversification into renewable energy. The outlook remains cautiously optimistic, with growth opportunities in sustainable energy offset by macroeconomic and regulatory uncertainties. The company’s ability to adapt to evolving energy trends while maintaining financial discipline will be critical to long-term success.
Company filings (10-K), investor presentations
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |