Back to GetFilings.com





================================================================================

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 10-Q

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

For the quarterly period ended September 30, 2002

Commission file number 333-87371

PETRO STOPPING CENTERS HOLDINGS, L.P.
(Exact name of the registrant as specified in its charter)

Delaware 74-2922482
(State or other jurisdiction of (IRS Employer
incorporation or organization) Identification No.)

6080 Surety Dr.
El Paso, Texas 79905
(Address of principal executive offices) (Zip Code)

Registrant's telephone number, including area code: (915) 779-4711


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
--- ---

================================================================================



PART I. Financial Information

Item 1. Financial Statements

PETRO STOPPING CENTERS HOLDINGS, L.P.
UNAUDITED CONSOLIDATED BALANCE SHEETS
(in thousands)


December 31, September 30,
2001 2002
------------ ------------

Assets

Current assets:
Cash and cash equivalents $ 9,944 $ 15,499
Trade accounts receivable, net 3,909 4,382
Inventories, net 24,741 27,345
Other current assets 1,144 802
Due from affiliates 2,420 3,677
------------ ------------
Total current assets 42,158 51,705

Property and equipment, net 230,564 220,933
Deferred debt issuance costs, net 11,607 10,045
Other assets 12,171 12,598
Goodwill 31,881 31,881
------------ ------------
Total assets $ 328,381 $ 327,162
============ ============

Liabilities and Partners' Deficit and Comprehensive Loss

Current liabilities:
Current portion of long-term debt $ 14,640 $ 17,650
Trade accounts payable 14,168 7,095
Accrued expenses and other liabilities 25,526 25,149
Due to affiliates 17,529 28,152
------------ ------------
Total current liabilities 71,863 78,046

Long-term debt, excluding current portion 258,668 256,276
------------ ------------
Total liabilities 330,531 334,322
------------ ------------

Commitments and contingencies

Mandatorily redeemable preferred partnership interests 36,802 39,519

Contingently redeemable warrants 4,400 4,900

Partners' deficit and comprehensive loss:
General partners' (1,326) (1,415)
Limited partners' (41,324) (49,150)
Negative capital accounts of minority partners in consolidated
subsidiaries (538) (511)
Accumulated other comprehensive loss (164) (503)
------------ ------------
Total partners' deficit and comprehensive loss (43,352) (51,579)
------------ ------------

Total liabilities and partners' deficit and comprehensive loss $ 328,381 $ 327,162
============ ============


See accompanying notes to unaudited consolidated financial statements.

1



PETRO STOPPING CENTERS HOLDINGS, L.P.
UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands)


Three Months Ended Nine Months Ended
September 30, September 30,
2001 2002 2001 2002
--------- --------- --------- ---------

Net revenues:
Fuel (including motor fuel taxes) $ 171,720 $ 180,629 $ 536,718 $ 503,595
Non-fuel 66,036 62,226 177,757 179,314
--------- --------- --------- ---------
Total net revenues 237,756 242,855 714,475 682,909

Costs and expenses:
Cost of sales
Fuel (including motor fuel taxes) 160,462 170,593 505,172 474,733
Non-fuel 25,596 24,756 72,076 72,162
Operating expenses 32,033 30,709 90,957 89,919
General and administrative 4,955 4,383 14,604 13,023
Depreciation and amortization 4,999 4,009 14,898 12,682
Gain on disposition of fixed assets (59) - (59) -
--------- --------- --------- ---------
Total costs and expenses 227,986 234,450 697,648 662,519
--------- --------- --------- ---------

Operating income 9,770 8,405 16,827 20,390

Equity in income of affiliate 111 175 68 302
Interest income 35 17 167 49
Interest expense, net (8,797) (8,500) (26,351) (25,370)
--------- --------- --------- ---------

Income (loss) before minority interest 1,119 97 (9,289) (4,629)

Minority interest in income of consolidated
subsidiaries 23 18 2 27
--------- --------- --------- ---------

Net income (loss) 1,096 79 (9,291) (4,656)

Accrual of preferred return on mandatorily
redeemable preferred partnership interests (836) (931) (2,440) (2,717)
--------- --------- --------- ---------

Net income (loss) applicable to common partners $ 260 $ (852) $ (11,731) $ (7,373)
========= ========= ========= =========


See accompanying notes to unaudited consolidated financial statements.

2



PETRO STOPPING CENTERS HOLDINGS, L.P.
UNAUDITED CONSOLIDATED STATEMENTS OF CHANGES IN PARTNERS' DEFICIT
AND COMPREHENSIVE LOSS
For the Nine Months Ended September 30, 2002
(in thousands)


Negative
Capital
Accounts of
Minority Accumulated
General Limited Partners in Other Total
Partners' Partners' Consolidated Comprehensive Partners'
Deficit Deficit Subsidiaries Loss Deficit
--------- --------- ------------ ------------- ---------

Balances, December 31, 2001 $(1,326) $(41,324) $ (538) $ (164) $(43,352)
Net loss (53) (4,630) 27 - (4,656)
Unrealized loss on cash flow hedging derivative:
Unrealized holding loss arising during the
period (618) (618)
Less: reclassification adjustment for loss
realized in net loss 279 279
------- --------
Net change in unrealized loss (339) (339)
--------
Comprehensive loss (4,995)
--------
Accrual of preferred return on mandatorily
redeemable preferred partnership interests (30) (2,687) - - (2,717)
Partners' minimum tax distributions - (15) - - (15)
Valuation adjustment of contingently redeemable
warrants (6) (494) - - (500)
------- -------- ------- ------- --------

Balances, September 30, 2002 $(1,415) $(49,150) $ (511) $ (503) $(51,579)
======= ======== ======= ======= ========


See accompanying notes to unaudited consolidated financial statements.

3



PETRO STOPPING CENTERS HOLDINGS, L.P.
UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)


Nine Months Ended
September 30,
2001 2002
--------- ----------

Cash flows from operating activities:
Net loss $ (9,291) $ (4,656)
Adjustments to reconcile net loss to net cash provided by operating
activities:
Minority interest in income of consolidated subsidiaries 2 27
Depreciation and amortization 14,898 12,682
Deferred debt issuance cost amortization and accretion of original
issue discount 9,863 10,873
Bad debt expense 210 161
Equity in income of affiliate (68) (302)
Gain on disposition of fixed assets (59) -
Increase (decrease) from changes in:
Trade accounts receivable 1,806 (634)
Inventories (173) (2,604)
Other current assets 341 342
Due from affiliates 436 (1,257)
Due to affiliates (2,694) 10,623
Trade accounts payable (3,326) (7,073)
Accrued expenses and other liabilities 2,467 (701)
--------- ----------
Net cash provided by operating activities 14,412 17,481
--------- ----------
Cash flows from investing activities:
Proceeds from disposition of fixed assets 109 -
Purchases of property and equipment (16,738) (3,001)
(Increase) decrease in other assets, net 100 (218)
--------- ----------
Net cash used in investing activities (16,529) (3,219)
--------- ----------
Cash flows from financing activities:
Repayments of bank debt (18,500) (23,000)
Proceeds from bank debt 25,100 25,500
Repayments of long-term debt and capital lease (1,013) (11,192)
Partners' minimum tax distributions (2) (15)
Payment of debt issuance and modification costs (1,084) -
--------- ----------
Net cash provided by (used in) financing activities 4,501 (8,707)
--------- ----------
Net increase in cash and cash equivalents 2,384 5,555
Cash and cash equivalents, beginning of period 16,421 9,944
--------- ----------
Cash and cash equivalents, end of period $ 18,805 $ 15,499
========= ==========

- ----------------------------------------------------------------------------------------------------------------
Supplemental cash flow information -
Interest paid during the period, net of capitalized interest of $87 and $0
in 2001 and 2002 $ 19,924 $ 18,144
Non-cash activities -
Preferred return on mandatorily redeemable preferred partnership interests 2,440 2,717
Increase (decrease) in valuation of contingently redeemable warrants (5,300) 500
Outstanding principal amount on revolving credit facility converted to a
term loan A - 29,300
Net increase in unrealized loss on cash flow hedging derivative - 339


See accompanying notes to unaudited consolidated financial statements.

4



PETRO STOPPING CENTERS HOLDINGS, L.P.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

(1) Basis of Presentation

The accompanying unaudited consolidated financial statements, which include
the accounts of Petro Stopping Centers Holdings, L.P. and its subsidiaries (the
"Company"), have been prepared in accordance with the instructions to Form 10-Q
and, therefore, certain financial information has been condensed and certain
footnote disclosures have been omitted. Such information and disclosures are
normally included in financial statements prepared in accordance with generally
accepted accounting principles.

These unaudited condensed consolidated financial statements should be read
in conjunction with the financial statements and notes thereto in the Annual
Report of the Company on Form 10-K for the year ended December 31, 2001 ("2001
Form 10-K"). Capitalized terms used in this report and not defined herein have
the meanings ascribed to such terms in the 2001 Form 10-K. In the opinion of
management of the Company, the accompanying unaudited consolidated financial
statements contain all adjustments necessary to present fairly the financial
position of the Company at December 31, 2001 and September 30, 2002, the results
of operations for the three and nine months ended September 30, 2001 and
September 30, 2002, changes in partners' deficit and comprehensive loss for the
nine months ended September 30, 2002, and cash flows for the nine months ended
September 30, 2001 and September 30, 2002. The results of operations for the
three and nine months ended September 30, 2002 are not necessarily indicative of
the results to be expected for the full calendar year.

The Company's fuel revenues and related cost of sales include a significant
amount of federal and state motor fuel taxes. Such taxes were $56.1 million and
$61.3 million for the three months ended September 30, 2001 and September 30,
2002, respectively, and $170.2 million and $182.4 million for the nine months
ended September 30, 2001 and September 30, 2002, respectively.

(2) Significant Accounting Policies

Goodwill and Other Intangible Assets

On January 1, 2002, the Company adopted Statement of Financial Accounting
Standards No. 142, "Goodwill and Other Intangible Assets" ("SFAS No. 142"). SFAS
No. 142 requires that goodwill no longer be amortized, but instead be tested for
impairment at least annually. As a result, the Company ceased amortization of
its goodwill and did not recognize approximately $1.4 million of goodwill
amortization expense that would have been recognized in the nine months ended
September 30, 2002 under the previous accounting method. Of the Company's $31.8
million of goodwill, $18.1 million and $13.7 million relate to its
company-operated and franchise operation reporting units, respectively. Since
the Company does not have publicly traded equity securities, management
determined that a reasonable method to calculate the fair value of its
company-operated and franchise operation reporting units would be in a manner
similar to that provided in its equity incentive plan to determine an
approximation of the market price of the Company's partnership interests. This
methodology is described in Note 11 to Notes to Consolidated Financial
Statements included in the Company's 2001 Form 10-K. Based on the Company's
analysis, as of January 1, 2002, no goodwill impairment exists for either the
company-operated or franchise operation reporting units.

(continued)
5



PETRO STOPPING CENTERS HOLDINGS, L.P.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

The following is a summary of our net income (loss) before minority
interest, adjusted for goodwill amortization recognized:


Three Months Ended Nine Months Ended
September 30, September 30,
2001 2002 2001 2002
------------------ ----------------------
(in thousands) (in thousands)

Reported income (loss) before minority interest $1,119 $97 $(9,289) $(4,629)
Add back: Goodwill amortization 454 - 1,362 -
------ --- ------- -------
Adjusted net income (loss) before minority
interest $1,573 $97 $(7,927) $(4,629)
====== === ======= =======


On January 1, 2002, the Company adopted Statement of Financial Accounting
Standards ("SFAS") No. 141, "Business Combinations," and SFAS No. 144,
"Accounting for the Impairment or Disposal of Long-Lived Assets". The
implementation of these standards did not have an impact on the Company's
financial position or results of operations.

Reclassifications

Certain prior period amounts have been reclassified to conform to the
current year presentation.

(3) Segments

The Company has two reportable operating segments, company-operated truck
stops and franchise operations.

The Company through its subsidiary, Petro Stopping Centers, L.P. (the
"Operating Partnership"), operates 36 multi-service truck stops in the United
States. The Operating Partnership's facilities, which are known as "Petro
Stopping Centers(R)," offer a broad range of products, services, and amenities,
including diesel fuel, gasoline, home-style restaurants, truck preventive
maintenance centers, and retail merchandise stores primarily to professional
truck drivers and other highway motorists. The Company has aggregated the
Operating Partnership's company-operated truck stops into one reportable
operating segment based on the distribution of products and services under one
common site facility, classified as a multi-service truck stop. During the three
months ended September 30, 2001 and September 30, 2002, the revenues generated
from the Operating Partnership's company-operated truck stops were $231.6
million and $241.5 million, respectively, and $705.5 million and $679.2 million
for the nine months ended September 30, 2001 and September 30, 2002,
respectively.

As of September 30, 2002, the Company, through the Operating Partnership,
is a franchisor to 21 Petro Stopping Center locations. The Company collects
royalties and fees in exchange for the use of the Operating Partnership's
tradenames and trademarks and for certain services provided to the franchisees.
Franchise fees are based generally upon a percentage of the franchisee's sales.
During the three months ended September 30, 2001 and September 30, 2002, the
revenues generated from the Operating Partnership's franchise operations were
$6.2 million and $1.4 million, respectively, and $9.0 million and $3.7 million
for the nine months ended September 30, 2001 and September 30, 2002,
respectively. The decrease in franchise revenue for the three and nine months
ended September 30, 2002 is primarily due to a $5.0 million payment for the
early termination of four franchise agreements received during the third quarter
of 2001. Franchise operations revenues, which include initial franchise fees and
other revenue types, are combined in non-fuel revenues reported on the
accompanying unaudited consolidated statements of operations. The Company does
not allocate any expenses in measuring this segment's profit and loss, nor does
it believe there are any significant financial commitments or obligations
resulting from these franchise agreements.

(continued)
6



PETRO STOPPING CENTERS HOLDINGS, L.P.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

(4) Long-Term Debt

The Company's senior credit facility requires quarterly prepayments of
principal on both of the term loans A and B based on excess cash flow as defined
therein. During the nine months ended September 30, 2002, required prepayments
of approximately $77,000 and $512,000 were made on the term loans A and B,
respectively. The current portion of long-term debt reflects management's
estimate of expected prepayments due in the next twelve months based on such
excess cash flow definition.

(5) Recently Issued Accounting Pronouncements

In July 2001, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 143, "Accounting for Asset Retirement
Obligations" ("SFAS No. 143"). SFAS No. 143 provides accounting guidance for
retirement obligations, for which there is a legal obligation to settle,
associated with tangible long-lived assets. SFAS No. 143 requires that asset
retirement costs be capitalized as part of the cost of the related long-lived
asset and such costs should be allocated to expense by using a systematic and
rational method. The statement requires that the initial measurement of the
asset retirement obligation be recorded at fair value and also the use of an
allocation approach for subsequent changes in the measurement of the liability.
Upon adoption of SFAS No. 143, an entity will use a cumulative-effect approach
to recognize transition amounts for any existing asset retirement obligation
liability, asset retirement costs and accumulated depreciation. SFAS No. 143 is
effective for fiscal years beginning after June 15, 2002. Management has not yet
assessed the impact of adopting SFAS No. 143 on the Company's financial
statements.

In April 2002, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 145, "Rescission of FASB Statements No. 4,
44, and 64, Amendment of FASB Statement No. 13, and Technical Corrections"
("SFAS No. 145"). SFAS No. 145 updates, clarifies, and simplifies existing
accounting pronouncements. SFAS No. 145 no longer requires the gains and losses
from extinguishment of debt to be aggregated and, if material, classified as an
extraordinary item, net of any related income tax effect. SFAS No. 145 requires
that certain lease modifications that have economic effects similar to
sale-leaseback transactions be accounted for in the same manner as
sale-leaseback transactions. Adoption of SFAS No. 145 is required effective
January 1, 2003. Management has determined that upon adoption of SFAS No. 145,
the only impact will be on the amount shown as an extraordinary item in its 1999
Form 10-K, which will be reclassified as a component of loss before
extraordinary item.

7



Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Operations

The information contained in this Item 2 updates, and should be read in
conjunction with, the information set forth in Part II, Item 7 of our 2001 Form
10-K.

Certain sections of this Form 10-Q, including "Management's Discussion and
Analysis of Financial Condition and Results of Operations," contain various
forward-looking statements within the meaning of Section 21E of the Securities
Exchange Act of 1934 which represent our expectations or beliefs concerning
future events that involve risks and uncertainties. All statements, other than
statements of historical facts included in this Form 10-Q, may be considered
forward-looking statements. We caution that these statements are further
qualified by important factors, some of which we have little or no control over,
that could cause actual results to differ materially from those in the
forward-looking statements. Such factors include without limitation, general
economic change, legislative regulation, and market change.

The forward-looking statements are included in, without limitation,
"--Critical Accounting Policies," "--Transactions with Related-Parties,"
"--Network Development," "--Liquidity and Capital Resources," "--Results of
Operations," and "--Recently Issued Accounting Pronouncements". In addition, in
the preparation of the financial statements, we make various estimates and
assumptions that are by their nature forward-looking statements.

Reporting Format

Statement of Financial Accounting Standards No. 131, "Disclosures about
Segments of an Enterprise and Related Information" ("SFAS No. 131"), requires us
to identify and report certain information on our reportable operating segments.
We have two reportable operating segments under SFAS No. 131, company-operated
truck stops and franchise operations.

We, through our subsidiary Petro Stopping Centers, L.P. (the "Operating
Partnership"), operate 36 multi-service truck stops in the United States. The
Operating Partnership's facilities, which are known as "Petro Stopping
Centers(R)," offer a broad range of products, services, and amenities, including
diesel fuel, gasoline, home-style restaurants, truck preventive maintenance
centers, and retail merchandise stores primarily to professional truck drivers
and other highway motorists. We have aggregated our Operating Partnership's
company-operated truck stops into one reportable operating segment based on the
distribution of products and services under one common site facility, classified
as a multi-service truck stop. During the three months ended September 30, 2001
and September 30, 2002, the revenues generated from the Operating Partnership's
company-operated truck stops were $231.6 million and $241.5 million,
respectively, and $705.5 million and $679.2 million for the nine months ended
September 30, 2001 and September 30, 2002, respectively.

As of September 30, 2002, we are, through our Operating Partnership, a
franchisor to 21 Petro Stopping Center locations. We collect royalties and fees
in exchange for the use of our Operating Partnership's tradenames and trademarks
and for certain services provided to the franchisees. Franchise fees are based
generally upon a percentage of the franchisee's sales. During the three months
ended September 30, 2001 and September 30, 2002, the revenues generated from the
Operating Partnership's franchise operations were $6.2 million and $1.4 million,
respectively, and $9.0 million and $3.7 million for the nine months ended
September 30, 2001 and September 30, 2002, respectively. The decrease in
franchise revenue for the three and nine months ended September 30, 2002 is
primarily due to a $5.0 million payment for the early termination of four
franchise agreements received during the third quarter of 2001. Franchise
operations revenues, which include initial franchise fees and other revenue
types, are combined in non-fuel revenues reported on the accompanying unaudited
consolidated statements of operations. We do not allocate any expenses in
measuring this segment's profit and loss, nor do we believe there are any
significant financial commitments or obligations resulting from these franchise
agreements.

8



The following table sets forth our total consolidated revenues by major
source:

SUMMARY OF SOURCES OF REVENUES


Three Months Ended September 30, Nine Months Ended September 30,
-------------------------------------- -------------------------------------
2001 2002 2001 2002
------------------ ----------------- ------------------ ----------------
(dollars in thousands) (dollars in thousands)

Fuel $171,720 72.2% $180,629 74.4% $536,718 75.1% $503,595 73.7%
Non-Fuel (excluding restaurant) 49,555 20.9% 45,475 18.7% 130,736 18.3% 130,539 19.1%
Restaurant 16,481 6.9% 16,751 6.9% 47,021 6.6% 48,775 7.2%
-------- ------ -------- ------ -------- ------ -------- ------
Total Net Revenues $237,756 100.0% $242,855 100.0% $714,475 100.0% $682,909 100.0%
========= ====== ======== ====== ======== ====== ======== ======


Our fuel revenues and related cost of sales include a significant amount of
federal and state motor fuel taxes. Such taxes were $56.1 million and $61.3
million for the three months ended September 30, 2001 and September 30, 2002,
respectively, and $170.2 million and $182.4 million for the nine months ended
September 30, 2001 and September 30, 2002, respectively.

On January 1, 2002, we adopted Statement of Financial Accounting Standards
No. 142, "Goodwill and Other Intangible Assets" ("SFAS No. 142"). SFAS No. 142
requires that goodwill no longer be amortized, but instead be tested for
impairment at least annually. As a result, we ceased amortization of our
goodwill and did not recognize approximately $1.4 million of goodwill
amortization expense that would have been recognized in the nine months ended
September 30, 2002 under the previous accounting method. Of our $31.8 million of
goodwill, $18.1 million and $13.7 million relate to our company-operated and
franchise operation reporting units, respectively. Since we do not have publicly
traded equity securities, we have determined that a reasonable method to
calculate the fair value of our company-operated and franchise operation
reporting units would be in a manner similar to that provided in our equity
incentive plan to determine an approximation of our market price of our
partnership interests. This methodology is described in Note 11 to Notes to
Consolidated Financial Statements included in our 2001 Form 10-K. Based on our
analysis, as of January 1, 2002, no goodwill impairment exists for either our
company-operated or franchise operation reporting units.

The following is a summary of our net income (loss) before minority
interest, adjusted for goodwill amortization recognized:


Three Months Ended Nine Months Ended
September 30, September 30,
2001 2002 2001 2002
------------------ ------------------
(in thousands) (in thousands)

Reported income (loss) before minority interest $1,119 $ 97 $(9,289) $(4,629)
Add back: Goodwill amortization 454 - 1,362 -
------ ------ ------- -------
Adjusted net income (loss) before minority
interest $1,573 $ 97 $(7,927) $(4,629)
====== ====== ======= =======


No provision for income taxes is reflected in the accompanying unaudited
financial statements because we are a partnership for which taxable income and
tax deductions are passed through to the individual partners.

Critical Accounting Policies

The preparation of our financial statements in conformity with
generally accepted accounting principles requires us to make estimates and
assumptions that affect our reported amounts of assets and liabilities, revenues
and expenses, and related disclosures of contingent assets and liabilities in
our unaudited consolidated financial statements and accompanying notes. The U.S.
Securities and Exchange Commission has defined a company's critical accounting
policies as the ones that are most important to the portrayal of the company's
financial condition and results of operations, and which require the company to
make its most difficult and subjective judgments, often as a result of the need
to make estimates about matters that are inherently uncertain. Based on this
definition, we have identified our critical accounting policies as including
those addressed below. We also have other key accounting policies that involve
the use of estimates, judgments

9



and assumptions. See Note 2 to Notes to Consolidated Financial Statements
included in our 2001 Form 10-K for additional discussion of these accounting
policies. We believe that our estimates and assumptions are reasonable, based
upon information presently available, however, actual results may differ from
these estimates under different assumptions or conditions.

Partial Self-Insurance

We are partially self-insured, paying our own employment practices, general
liability, workers' compensation, and group health benefit claims, up to
stop-loss amounts ranging from $50,000 to $250,000 on a per-occurrence basis.
Provisions established under these partial self-insurance programs are made for
both estimated losses on known claims and claims incurred but not reported,
based on claims history.

Loyalty Program

We utilize estimates in accounting for our Petro Passport loyalty program.
We record a liability for the estimated redemption of Petro points based upon
our estimates about the future redemption rate of Petro points outstanding. A
change to these estimates could have an impact on our liability in the year of
the change as well as in future years.

The Emerging Issues Task Force of the Financial Accounting Standards
Board is currently reviewing the accounting for volume-based sales incentive
offers that would apply to programs such as ours, but has not yet reached a
consensus. The issuance of new accounting standards could have an impact on our
liability in the year of the change as well as in future years.

Transactions with Related-Parties

Our related-party transactions are described in our 2001 Form 10-K under
Item 13, "Certain Relationships and Related Transactions". We believe that such
transactions with related-parties are on terms comparable to those that could be
obtained in arms-length transactions.

Our most significant related-party transactions are the two ten-year supply
agreements with ExxonMobil entered into in July 1999. Under the terms of one of
these agreements, ExxonMobil will supply the company-operated Petro Stopping
Centers' diesel fuel and gasoline requirements in those markets in which Mobil
branded diesel fuel and gasoline is available for sale, and under the other of
these agreements, we purchase lubricants, based upon minimum purchase
commitments at the prices set forth in the agreement.

Network Development

The following table sets forth the development of our Operating
Partnership's Petro Stopping Centers network since 1998:


As of September 30,
1998 1999 2000 2001 2002
---- ---- ---- ---- ----

Company-operated 28 29 33 35 36
Franchise operation 21 22 23 19 21
---- ---- ---- ---- ----

Total Petro Stopping Centers 49 51 56 54 57
==== ==== ==== ==== ====


10



The following table sets forth information on currently existing Petro
Stopping Centers opened from September 30, 1998 through September 30, 2002, all
but two of which are full-sized facilities.

Location Date Opened
-------- -----------

Company-operated:

Wheeler Ridge, California June 1999
Jackson, Mississippi November 1999
Mebane, North Carolina April 2000
Glendale, Kentucky June 2000
Carlisle, Pennsylvania September 2000
Los Banos, California November 2000
North Las Vegas, Nevada January 2001
Fremont, Indiana August 2002

Franchise operation:

Racine, Wisconsin December 1999
Oak Grove, Missouri April 2001
Glade Spring, Virginia October 2001
Greensburg, Indiana June 2002

Effective June 7, 2002, the franchise rights with respect to the Monee,
Illinois franchise operation were transferred and assigned to Gas City, Ltd., an
unrelated entity. We do not expect any material adverse affect on our financial
position or results of operations due to the transfer of these franchise rights.

In September and October 2002 we signed agreements for new franchise truck
stops located in Morton's Gap, Kentucky, and Gaston, Indiana, respectively. Both
franchise locations commenced operations in October 2002.

Liquidity and Capital Resources

At September 30, 2002 our principal sources of liquidity were:

o $15.4 million in available borrowing capacity under the revolving
credit portion of our senior credit facility; and

o Cash flows from operations of $17.5 million for the nine months ended
September 30, 2002. The increase in cash flows was primarily due to
fluctuations in the timing of payments for fuel to Mobil Diesel Supply
Corporation, a wholly owned subsidiary of ExxonMobil, and higher
operating income, offset by variations in the timing of payments for
trade accounts payable and other current liabilities and the timing of
receipts related to trade receivables.

At September 30, 2002, our senior credit facility consisted of a $25.0
million revolving credit facility, and two term loans, A and B, with original
principal amounts of $29.3 million and $40.0 million, respectively. At September
30, 2002, we had $6.6 million in standby letters of credit, $3.0 million in
additional borrowings outstanding under our revolving credit facility, and $25.6
million and $37.2 million outstanding under the term loans A and B,
respectively. Under the term loan A, we made our first of eight scheduled
quarterly principal payments of $3.7 million in September 2002. Under the term
loan B we have been making scheduled quarterly principal payments since
September 30, 2000. The first sixteen scheduled quarterly principal payments
under the term loan B are $250,000 each. In addition to the scheduled quarterly
principal payments, we are required to make quarterly prepayments of principal
on both of the term loans A and B based on excess cash flow as defined in our
senior credit facility. These required prepayments reduce scheduled principal
payments at the end of the term. During the nine months ended September 30,
2002, required prepayments of approximately $77,000 and $512,000 were made on
the term loans A and B, respectively. The current portion of long-term debt
reflects our estimate of expected prepayments due in the next twelve months
based on such excess cash flow definition.

11



Under our senior credit facility, $25.0 million is available on a revolving
basis until maturity at July 23, 2004. Interest on drawn funds is paid quarterly
at 1.75% above the bank's base rate or 3.25% over the Eurodollar rate (the rate
is determined at the time of borrowing, at our option). Commitment fees of 0.5%
of undrawn funds are paid quarterly.

Any funds drawn on our senior credit facility are secured by substantially
all of the Operating Partnership's assets and the guarantees of Petro, Inc. and
each of our subsidiaries.

Accrual of dividends on mandatorily preferred partnership interests
amounted to $2.7 million for the nine months ended September 30, 2002. The
dividends are only payable in cash if permitted by our then existing debt
instruments.

The following is a summary of our contractual cash obligations as of
September 30, 2002:


Contractual Less Than After
Cash Obligations Total 1 Year 1-3 Years 4-5 Years 5 Years
---------------- ----- --------- --------- --------- -------
(in thousands)

Long-term debt (including
unamortized discounts) $ 314,169 $ 17,650 $ 48,149 $ 135,000 $ 113,370
Operating leases 32,444 3,207 9,754 3,886 15,597
Mandatorily redeemable preferred
partnership interests 72,143 - - - 72,143
Contingently redeemable warrants 4,900 - 4,900 - -
--------- --------- --------- --------- ---------
Total $ 423,656 $ 20,857 $ 62,803 $ 138,886 $ 201,110
========= ========= ========= ========= =========


On June 3, 2002, all of our Operating Partnership's outstanding 12 1/2%
Senior Notes for $6.2 million plus accrued interest matured and were retired.

We had negative working capital of $29.7 million and $26.3 million at
December 31, 2001 and September 30, 2002, respectively. Negative working capital
is normal in the truck stop industry since diesel fuel inventory turns
approximately every two to six days, but payment for such fuel purchases can
generally be made over a longer period of time. Approximately 85.6% of our sales
are cash sales (or the equivalent in the case of sales paid for on credit, which
are funded on a daily basis by third-party billing companies).

Capital expenditures on our truck stop network totaled $3.0 million for the
nine months ended September 30, 2002.

We currently expect to invest approximately $2.6 million during the
remainder of 2002 on capital expenditures related to regular capital maintenance
and improvement projects. These capital outlays will be funded through
borrowings under our senior credit facility and internally generated cash.

We are partially self-insured, paying our own employment practices, general
liability, workers' compensation, and group health benefit claims, up to
stop-loss amounts ranging from $50,000 to $250,000 on a per occurrence basis.
During the nine months ended September 30, 2002, we paid approximately $5.3
million on claims related to these partial self-insurance programs. Provisions
established under these partial self-insurance programs are made for both
estimated losses on known claims and claims incurred but not reported, based on
claims history. For the nine months ended September 30, 2002, aggregated
provisions amounted to approximately $5.7 million. At September 30, 2002, the
aggregated accrual amounted to approximately $7.5 million, which we believe is
adequate to cover both reported and incurred but not reported claims.

As of June 30, 2002, we revalued our Warrants to $4.9 million and the
change in the fair value was allocated on a pro rata basis to the general and
limited partners. Since we do not have publicly traded equity securities, the
value of the Warrants was estimated utilizing a method similar to the one
provided in our equity incentive plan to determine an approximation of our
market price of our partnership interests, as described in Note 11 to Notes to
Consolidated Financial Statements included in our 2001 Form 10-K.

12



Based on the foregoing, we believe that internally generated funds,
together with amounts available under our senior credit facility, will be
sufficient to satisfy our cash requirements for operations and debt service
through 2002 and the foreseeable future, provided however, that our ability to
satisfy such obligations, maintain covenant compliance under our senior credit
facility, and to refinance our senior credit facility prior to its maturity is
dependent upon a number of factors, some of which are beyond our control,
including economic, capital market, and competitive conditions.

Results of Operations

Nine Months Ended September 30, 2002 Compared to Nine Months Ended September 30,
2001

Overview. The first nine months of 2002 have shown significant growth in
net income over the prior year period due to an increase in customer traffic and
our continuing focus on improving efficiencies in our operations. Our net
revenues declined as a result of a decrease in our average retail-selling price
of fuel and a $5.0 million payment for the early termination of four franchise
agreements received in 2001, partially offset by an increase in our volume of
fuel gallons sold. Our net revenues of $682.9 million decreased 4.4% in the
first nine months of 2002 from $714.5 million in the first nine months of 2001.
On a comparable unit basis, net revenues decreased by 5.4% to $662.9 million
from $700.6 million in the prior year period, again due to a decrease in our
average retail-selling price of fuel and a $5.0 million payment for the early
termination of four franchise agreements received in 2001, partially offset by
an increase in our volume of fuel gallons sold. A Petro Stopping Center is
considered a comparable unit as to a particular period in the current year if it
was open during the same period of the prior year. Operating expenses decreased
1.1% to $89.9 million from $91.0 million in the prior year primarily due to a
decrease in utility expense and other non-employee related costs. General and
administrative expenses decreased 10.8% to $13.0 million compared to $14.6
million in the prior year primarily due to lower employee-related costs.

Fuel. Revenues decreased 6.2% to $503.6 million in the first nine months of
2002 compared to $536.7 million in the first nine months of 2001. Fuel revenues
fell due to an 11.5% decrease in our average retail-selling price stemming from
lower fuel costs compared to the prior year period, offset by a 6.0% or 23.6
million gallon increase in fuel volumes. Gross profit decreased by 8.5% to $28.9
million in the first nine months of 2002 compared to $31.5 million in the prior
year period. On a comparable unit basis, fuel revenues fell 7.2% due to an 11.6%
decrease in our average retail-selling price, offset by a 5.0% increase in fuel
volumes compared to the prior year period. On a comparable unit basis, gross
profit decreased by 10.2% or $3.1 million in the first nine months of 2002
compared to the prior year period. We believe the increase in volume is due to
an increase in the demand for diesel fuel and a corresponding increase in
related customer traffic at our sites as a result of continued increases in
freight shipments seen in the first nine months of 2002.

Non-Fuel (excluding restaurant). Revenues decreased 0.2% to $130.5 million
in the first nine months of 2002 from $130.7 million in the first nine months of
2001. The decrease in non-fuel revenues is primarily due to a $5.0 million
payment for the early termination of four franchise agreements received in 2001,
offset by a 4.8% or $5.6 million increase in general merchandise sales at our
retail stores and increased sales at our lube facilities. Gross profit decreased
0.4% to $72.3 million in the first nine months of 2002 from $72.5 million in the
first nine months of 2001 primarily due to a $5.0 million payment for the early
termination of four franchise agreements received in 2001. On a comparable unit
basis, non-fuel revenues decreased 0.8% or $1.1 million compared to the prior
year period and gross profit decreased 1.0% or $728,000 compared to the prior
year period. The decrease in non-fuel revenues is primarily due to a $5.0
million payment for the early termination of four franchise agreements received
in 2001, offset by a 4.1% or $4.6 million increase in general merchandise sales
at our retail stores and increased sales at our lube facilities. We believe
these improvements are due to increases in customer traffic at our sites
associated with continued increases in freight shipments seen in the first nine
months of 2002, in addition to inventory management improvements.

Restaurant. Revenues increased 3.7% to $48.8 million in the first nine
months of 2002 compared to $47.0 million in the first nine months of 2001 due to
an increase of 5.7% in our average ticket. Gross profit in the restaurants
improved by 5.3% or $1.7 million. On a comparable unit basis, restaurant
revenues increased 2.9% or $1.3 million compared to the prior year period, while
gross profit increased by 4.5% or $1.4 million. We believe these improvements
are due to an increase in our average ticket compared to the prior year period.

Costs and Expenses. Total costs and expenses decreased 5.0% to $662.5
million in the first nine months of 2002 compared to $697.6 million in the first
nine months of 2001. Cost of sales decreased $30.4 million or 5.3% from the
prior year period primarily due to lower fuel costs in the current year,
partially offset

13



by an increase in volume of fuel gallons sold. Operating expenses decreased 1.1%
or $1.0 million to $89.9 million compared to the prior year primarily due to a
decrease in utility expense and other non-employee related costs. On a
comparable unit basis, total costs and expenses decreased 5.9% or $40.4 million
compared to the prior year period. On a comparable unit basis, cost of sales
decreased $35.3 million or 6.2% from the prior year period due to lower fuel
costs partially offset by higher fuel volumes. On a comparable unit basis,
operating expenses decreased 1.4% or $1.3 million from the prior year period.
General and administrative expenses decreased 10.8% to $13.0 million compared to
$14.6 million in the prior year period primarily due to lower employee-related
costs.

Equity in Income of Affiliate. We recognized $302,000 of income related to
our investment in the Wheeler Ridge facility in Southern California compared to
$68,000 of income in the first nine months of 2001, due to improved operating
results at the facility.

Interest Expense, net. Interest expense, net, decreased 3.7% or $981,000 to
$25.4 million in the first nine months of 2002 compared to the prior year
period, due primarily to the decrease in both our borrowings and interest rates
in the current year, offset by increased accretion on the 15% Notes.

Three Months Ended September 30, 2002 Compared to Three Months Ended
September 30, 2001

Overview. During the third quarter of 2002, our strong growth compared to
the prior year quarter reflected both a continued increase in customer traffic
and our continuing emphasis on improving the efficiencies of our operations. Our
net revenues increased due mainly to improved fuel revenues as a result of an
increase in our volume of fuel gallons sold, as well as the addition of a new
site, partially offset by a decrease in our average retail-selling price of fuel
and a $5.0 million payment for the early termination of four franchise
agreements received in 2001. Our net revenues of $242.9 million increased 2.1%
in the third quarter of 2002 from $237.8 million in the third quarter of 2001.
On a comparable unit basis, net revenues increased by 1.0% to $234.5 million
from $232.2 million in the prior year quarter, again due to an increase in our
volume of fuel gallons sold, partially offset by a decrease in our average
retail-selling price of fuel and a $5.0 million payment for the early
termination of four franchise agreements received in 2001. A Petro Stopping
Center is considered a comparable unit as to a particular period in the current
year if it was open during the same period of the prior year. Operating expenses
decreased 4.1% to $30.7 million from $32.0 million in the prior year quarter due
primarily to a decrease in non-employee related costs. General and
administrative expenses decreased 11.5% to $4.4 million compared to $5.0 million
in the prior year quarter primarily due to lower employee-related costs.

Fuel. Revenues increased 5.2% to $180.6 million in the third quarter of
2002 compared to $171.7 million in the third quarter of 2001. Fuel revenues
increased due to an 8.7% increase in our volume of fuel gallons sold, as well as
the addition of a new site, offset by a 3.3% decrease in the average
retail-selling price compared to the prior year quarter. Gross profit decreased
by 10.9% to $10.0 million in the third quarter of 2002 compared to $11.3 million
in the prior year quarter. On a comparable unit basis, fuel revenues increased
3.9% due to a 7.5% increase in fuel volumes, offset by a 3.4% decrease in our
average retail-selling price compared to the prior year quarter. On a comparable
unit basis, gross profit decreased by 12.9% or $1.4 million in the third quarter
of 2002 compared to the prior year quarter. We believe the increase in volume is
due to an increase in the demand for diesel fuel and a corresponding increase in
related customer traffic at our sites as a result of continued increases in
freight shipments seen in the third quarter of 2002, in addition to our new
site.

Non-Fuel (excluding restaurant). Revenues decreased 8.2% to $45.5 million
in the third quarter of 2002 from $49.6 million in the third quarter of 2001.
The decrease in non-fuel revenues is primarily due to a $5.0 million payment for
the early termination of four franchise agreements received in 2001, offset by a
2.5% or $1.0 million increase in general merchandise sales at our retail stores
and increased sales at our lube facilities due in part to the addition of our
new site. Gross profit decreased 11.8% to $25.5 million in the third quarter of
2002 from $28.9 million in the third quarter of 2001, primarily due to a $5.0
million payment for the early termination of four franchise agreements received
in 2001. On a comparable unit basis, non-fuel revenues decreased 8.9% or $4.3
million compared to the prior year quarter and gross profit decreased 12.5% or
$3.5 million compared to the prior year quarter.

Restaurant. Revenues increased 1.6% to $16.8 million in the third quarter
of 2002 compared to $16.5 million in the third quarter of 2001, due to an
increase of 4.6% in our average ticket, as well as the addition of a new site.
Gross profit in the restaurants improved by 3.7% or

14



$426,000. On a comparable unit basis, restaurant revenues were consistent with
the prior year quarter, while gross profit increased by 2.1% or $234,000.

Costs and Expenses. Total costs and expenses increased 2.8% to $234.5
million in the third quarter of 2002 compared to $228.0 million in the third
quarter of 2001. Cost of sales increased $9.3 million or 5.0% from the prior
year quarter primarily due to an increase in volume of fuel gallons sold,
partially offset by lower costs per fuel gallon. Operating expenses decreased
4.1% or $1.3 million to $30.7 million compared to the prior year quarter
primarily due to a decrease in non-employee related costs. On a comparable unit
basis, total costs and expenses increased 1.7% or $3.8 million compared to the
prior year quarter. On a comparable unit basis, cost of sales increased $7.0
million or 3.9% from the prior year quarter due to higher fuel volumes,
partially offset by lower costs per fuel gallon. On a comparable unit basis,
operating expenses decreased 5.3% or $1.7 million to $29.5 million compared to
the prior year quarter primarily due to a decrease in non-employee related
costs. General and administrative expenses decreased 11.5% to $4.4 million
compared to $5.0 million in the prior year quarter primarily due to lower
employee-related costs.

Equity in Income of Affiliate. We recognized $175,000 of income related to
our investment in the Wheeler Ridge facility in Southern California compared to
$111,000 of income in the third quarter of 2001, due to improved operating
results at the facility.

Interest Expense, net. Interest expense, net, decreased 3.4% or $297,000 to
$8.5 million in the third quarter of 2002 compared to the prior year quarter,
due primarily to the decrease in both our borrowings and interest rates in the
current year, offset by increased accretion on the 15% Notes.

Recently Issued Accounting Pronouncements

In July 2001, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 143, "Accounting for Asset Retirement
Obligations" ("SFAS No. 143"). SFAS No. 143 provides accounting guidance for
retirement obligations, for which there is a legal obligation to settle,
associated with tangible long-lived assets. SFAS No. 143 requires that asset
retirement costs be capitalized as part of the cost of the related long-lived
asset and such costs should be allocated to expense by using a systematic and
rational method. The statement requires that the initial measurement of the
asset retirement obligation be recorded at fair value and also the use of an
allocation approach for subsequent changes in the measurement of the liability.
Upon adoption of SFAS No. 143, an entity will use a cumulative-effect approach
to recognize transition amounts for any existing asset retirement obligation
liability, asset retirement costs and accumulated depreciation. SFAS No. 143 is
effective for fiscal years beginning after June 15, 2002. We have not yet
assessed the impact of adopting SFAS No. 143 on our financial statements.

In April 2002, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 145, "Rescission of FASB Statements No. 4,
44, and 64, Amendment of FASB Statement No. 13, and Technical Corrections"
("SFAS No. 145"). SFAS No. 145 updates, clarifies, and simplifies existing
accounting pronouncements. SFAS No. 145 no longer requires the gains and losses
from extinguishment of debt to be aggregated and, if material, classified as an
extraordinary item, net of any related income tax effect. SFAS No. 145 requires
that certain lease modifications that have economic effects similar to
sale-leaseback transactions be accounted for in the same manner as
sale-leaseback transactions. Adoption of SFAS No. 145 is required effective
January 1, 2003. We have determined that upon adoption of SFAS No. 145, the only
impact will be on the amount shown as an extraordinary item in our 1999 Form
10-K, which will be reclassified as a component of loss before extraordinary
item.

Item 3. Quantitative and Qualitative Disclosures about Market Risk

We are exposed to market risk due to changes in commodity prices and
interest rates. For a complete discussion of our market risks and our market
risk sensitive assets and liabilities, please refer to Item 7A, "Quantitative
and Qualitative Disclosures about Market Risk," included in our 2001 Form 10-K.

At September 30, 2002, we were party to an interest rate swap agreement
which is a cash flow hedge and qualifies for the shortcut method under the
Statement of Financial Accounting Standards No. 133, "Accounting for Derivative
Instruments and Hedging Activities". Under this agreement, we pay a fixed rate
of

15



3.86% in exchange for a floating rate based on LIBOR on the notional amount
as determined in three-month intervals. For the three-month interval ending
September 30, 2002, the notional amount was $19.0 million. The transaction
effectively changes a portion of our interest rate exposure from a floating rate
to a fixed rate basis. For the nine months ended September 30, 2002, the effect
of the swap was to increase the rate we were required to pay by 1.9%, which
resulted in additional interest expense of approximately $279,000. As of
September 30, 2002, the interest rate swap had a negative fair value of
approximately $503,000 which has been recorded in other liabilities and
accumulated other comprehensive loss.

Item 4. Controls and Procedures

Within the 90 days prior to the date of this report, we completed an
evaluation, under the supervision and with the participation of our management,
including our President and Treasurer, of the effectiveness of the design and
operation of our disclosure controls and procedures. Based upon that evaluation,
the President and Treasurer concluded that our disclosure controls and
procedures are effective in timely alerting them to material information
relating to us which is required to be included in our periodic Securities and
Exchange Commission filings.

We believe there have been no significant changes in our internal controls
or in other factors that could significantly affect internal controls subsequent
to the date of our evaluation.

16



PART II. OTHER INFORMATION

Item 1. Legal Proceedings

We are party to various ordinary litigation incidental to our business for
which estimates of losses have been accrued, when appropriate. In our opinion,
such proceedings will not have a material adverse effect on our financial
position or results of operations.

Item 6. Exhibits and Reports on Form 8-K

(a) Exhibits

Incorporated herein by reference is a list of Exhibits contained in
the Exhibit Index on page 21 of this Quarterly Report.

(b) Reports on Form 8-K

None

17



SIGNATURE

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.

PETRO STOPPING CENTERS HOLDINGS, L.P.
(Registrant)


Date: November 13, 2002 By: /s/ J.A. Cardwell, Sr.
-----------------------------------------
J.A. Cardwell, Sr.
President and Director
(On behalf of the Registrant and as
Registrant's Principal Executive Officer)

18



Certifications

I, J.A. Cardwell, Sr., certify that:

1. I have reviewed this quarterly report on Form 10-Q of Petro Stopping Centers
Holdings;

2. Based on my knowledge, this quarterly report does not contain any untrue
statement of a material fact or omit to state a material fact necessary to make
the statements made, in light of the circumstances under which such statements
were made, not misleading with respect to the period covered by this quarterly
report;

3. Based on my knowledge, the financial statements, and other financial
information included in this quarterly report, fairly present in all material
respects the financial condition, results of operations and cash flows of the
registrant as of, and for, the periods presented in this quarterly report;

4. The registrant's other certifying officers and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

a) designed such disclosure controls and procedures to ensure that material
information relating to the registrant, including its consolidated subsidiaries,
is made known to us by others within those entities, particularly during the
period in which this quarterly report is being prepared;

b) evaluated the effectiveness of the registrant's disclosure controls and
procedures as of a date within 90 days prior to the filing date of this
quarterly report (the "Evaluation Date"); and

c) presented in this quarterly report our conclusions about the effectiveness of
the disclosure controls and procedures based on our evaluation as of the
Evaluation Date;

5. The registrant's other certifying officers and I have disclosed, based on our
most recent evaluation, to the registrant's auditors and the audit committee of
registrant's board of directors (or persons performing the equivalent function):

a) all significant deficiencies in the design or operation of internal controls
which could adversely affect the registrant's ability to record, process,
summarize and report financial data and have identified for the registrant's
auditors any material weaknesses in internal controls; and

b) any fraud, whether or not material, that involves management or other
employees who have a significant role in the registrant's internal controls; and

6. The registrant's other certifying officers and I have indicated in this
quarterly report whether or not there were significant changes in internal
controls or in other factors that could significantly affect internal controls
subsequent to the date of our most recent evaluation, including any corrective
actions with regard to significant deficiencies and material weaknesses.

Date: November 13, 2002
/s/ J.A. Cardwell, Sr.
- ---------------------------
(J.A. Cardwell, Sr.)
President and Director

19



Certifications

I, Edward Escudero, certify that:

1. I have reviewed this quarterly report on Form 10-Q of Petro Stopping Centers
Holdings;

2. Based on my knowledge, this quarterly report does not contain any untrue
statement of a material fact or omit to state a material fact necessary to make
the statements made, in light of the circumstances under which such statements
were made, not misleading with respect to the period covered by this quarterly
report;

3. Based on my knowledge, the financial statements, and other financial
information included in this quarterly report, fairly present in all material
respects the financial condition, results of operations and cash flows of the
registrant as of, and for, the periods presented in this quarterly report;

4. The registrant's other certifying officers and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

a) designed such disclosure controls and procedures to ensure that material
information relating to the registrant, including its consolidated subsidiaries,
is made known to us by others within those entities, particularly during the
period in which this quarterly report is being prepared;

b) evaluated the effectiveness of the registrant's disclosure controls and
procedures as of a date within 90 days prior to the filing date of this
quarterly report (the "Evaluation Date"); and

c) presented in this quarterly report our conclusions about the effectiveness of
the disclosure controls and procedures based on our evaluation as of the
Evaluation Date;

5. The registrant's other certifying officers and I have disclosed, based on our
most recent evaluation, to the registrant's auditors and the audit committee of
registrant's board of directors (or persons performing the equivalent function):

a) all significant deficiencies in the design or operation of internal controls
which could adversely affect the registrant's ability to record, process,
summarize and report financial data and have identified for the registrant's
auditors any material weaknesses in internal controls; and

b) any fraud, whether or not material, that involves management or other
employees who have a significant role in the registrant's internal controls; and

6. The registrant's other certifying officers and I have indicated in this
quarterly report whether or not there were significant changes in internal
controls or in other factors that could significantly affect internal controls
subsequent to the date of our most recent evaluation, including any corrective
actions with regard to significant deficiencies and material weaknesses.

Date: November 13, 2002
/s/ Edward Escudero
- ---------------------------
(Edward Escudero)
Treasurer

20



EXHIBIT INDEX

Exhibit No. Exhibit Description
- ----------- -------------------

3.1 (aa) Certificate of Limited Partnership of Petro Stopping
Centers Holdings, L.P.

3.2 (aa) Limited Partnership Agreement of Petro Stopping Centers
Holdings, L.P., dated July 23, 1999.
- ---------

(aa) Incorporated by reference to Petro Stopping Centers Holdings, L.P.'s
Registration Statement on Form S-4 (Registration No. 333-87371), filed on
September 17, 1999.

21