Quantcast
  • AMZ Index  
  • AMZ Net Change  
  • AMZ Net Change %  
  • AMZ WTD  
  • AMZ YTD  
Login   |   Register

SXL
Sunoco Logistics Partners LP
Oil & Gas
Midstream
Limited Partner
Exchange Listing Date 2/5/2002

Net Income Growth %

chart

value

Distribution Growth %

chart

value

Distribution Coverage Ratio

chart

value

Distributable Cash Flow (in millions)

Year Over Year Quarter Over Quarter
9/30/2014 YoY % Change 9/30/2013 9/30/2014 QoQ % Change 6/30/2014
Net Income $ 157.00 93.83% $ 81.00 $ 157.00 -0.63% $ 158.00
Plus:
Interest Expense$ 14.00 $ 22.00$ 14.00 $ 21.00
Income Taxes$ 8.00 $ 8.00$ 8.00 $ 8.00
Depreciation and Amortization$ 77.00 $ 68.00$ 77.00 $ 74.00
Non-Cash Stock Compensation$ 4.00 $ 4.00$ 4.00 $ 3.00
Proportionate Share of Unconsolidated interest, depreciation, income taxes$ 6.00 $ 6.00$ 6.00 $ 7.00
Unrealized Derivatives$ -21.00 $ -8.00$ -21.00 $ 8.00
Amortization of Excess JV Investment$ 1.00 0$ 1.00 $ 1.00
Non-cash Accrued Liability Adjustment  
Adjustments to hedges from "push-down" acctg.  
Adjusted EBITDA $ 246.00 35.91% $ 181.00 $ 246.00 -12.14% $ 280.00
Less:
Interest Expense$ 14.00 $ 22.00$ 14.00 $ 21.00
Income Taxes$ 9.00 $ 8.00$ 9.00 $ 8.00
Amortization of Fair Value Adj of Long Term Debt$ 3.00 $ 5.00$ 3.00 $ 4.00
Distributions vs. Adjusted EBITDA for Unconsolidated$ 10.00 $ 10.00$ 10.00 $ 10.00
Distributable Cash Flow to Non-Controlling Interest$ 3.00 $ -3.00$ 3.00 $ 4.00
Maintenance CAPEX$ 16.00 $ 15.00$ 16.00 $ 13.00
Acquisition Contributions$ -3.00 $ 3.00$ -3.00 $ -3.00
Distributable Cash Flow $ 194.00 60.33% $ 121.00 $ 194.00 -13.00% $ 223.00
Actual Distributions $ 120.00 $ 94.00 $ 120.00 $ 113.00
GP Distribution $ 43.00 $ 29.00 $ 43.00 $ 39.00
Subordinated Distributions 0
Unit Holder Distributions $ 77.00 $ 62.00 $ 77.00 $ 72.00
Distribution Coverage 1.62 x 1.29 x 1.62 x 1.97 x

Distributable Cash Flow (in millions)

Year To Date
YTD 2014 Q3 2014 Q2 2014 Q1
Net Income $ 425.00 $ 157.00 $ 158.00 $ 110.00
Plus:
Interest Expense$ 51.00$ 14.00$ 21.00$ 16.00
Income Taxes$ 21.00$ 8.00$ 8.00$ 5.00
Depreciation and Amortization$ 220.00$ 77.00$ 74.00$ 69.00
Non-Cash Stock Compensation$ 12.00$ 4.00$ 3.00$ 5.00
Proportionate Share of Unconsolidated interest, depreciation, income taxes$ 17.00$ 6.00$ 7.00$ 4.00
Unrealized Derivatives$ -14.00$ -21.00$ 8.00$ -1.00
Amortization of Excess JV Investment$ 2.00$ 1.00$ 1.00
Non-cash Accrued Liability Adjustment0
Adjustments to hedges from "push-down" acctg.0
Adjusted EBITDA $ 734.00 $ 246.00 $ 280.00 $ 208.00
Less:
Interest Expense$ 51.00$ 14.00$ 21.00$ 16.00
Income Taxes$ 22.00$ 9.00$ 8.00$ 5.00
Amortization of Fair Value Adj of Long Term Debt$ 11.00$ 3.00$ 4.00$ 4.00
Distributions vs. Adjusted EBITDA for Unconsolidated$ 26.00$ 10.00$ 10.00$ 6.00
Distributable Cash Flow to Non-Controlling Interest$ 11.00$ 3.00$ 4.00$ 4.00
Maintenance CAPEX$ 47.00$ 16.00$ 13.00$ 18.00
Acquisition Contributions$ -9.00$ -3.00$ -3.00$ -3.00
Distributable Cash Flow $ 575.00 $ 194.00 $ 223.00 $ 158.00
Actual Distributions $ 339.00 $ 120.00 $ 113.00 $ 106.00
GP Distribution $ 117.00 $ 43.00 $ 39.00 $ 35.00
Subordinated Distributions 0
Unit Holder Distributions $ 218.00 $ 77.00 $ 72.00 $ 69.00
Distribution Coverage 1.70 x 1.62 x 1.97 x 1.49 x

Distributable Cash Flow (in millions)

Trailing Twelve Month
TTM 2014 Q3 2014 Q2 2014 Q1 2013 Q4
Net Income $ 530.00 $ 157.00 $ 158.00 $ 110.00 $ 105.00
Plus:
Interest Expense$ 70.00$ 14.00$ 21.00$ 16.00$ 19.00
Income Taxes$ 28.00$ 8.00$ 8.00$ 5.00$ 7.00
Depreciation and Amortization$ 289.00$ 77.00$ 74.00$ 69.00$ 69.00
Non-Cash Stock Compensation$ 16.00$ 4.00$ 3.00$ 5.00$ 4.00
Proportionate Share of Unconsolidated interest, depreciation, income taxes$ 21.00$ 6.00$ 7.00$ 4.00$ 4.00
Unrealized Derivatives$ -3.00$ -21.00$ 8.00$ -1.00$ 11.00
Amortization of Excess JV Investment$ 3.00$ 1.00$ 1.00$ 1.00
Non-cash Accrued Liability Adjustment$ -10.00$ -10.00
Adjustments to hedges from "push-down" acctg.0
Adjusted EBITDA $ 944.00 $ 246.00 $ 280.00 $ 208.00 $ 210.00
Less:
Interest Expense$ 70.00$ 14.00$ 21.00$ 16.00$ 19.00
Income Taxes$ 29.00$ 9.00$ 8.00$ 5.00$ 7.00
Amortization of Fair Value Adj of Long Term Debt$ 17.00$ 3.00$ 4.00$ 4.00$ 6.00
Distributions vs. Adjusted EBITDA for Unconsolidated$ 32.00$ 10.00$ 10.00$ 6.00$ 6.00
Distributable Cash Flow to Non-Controlling Interest$ 15.00$ 3.00$ 4.00$ 4.00$ 4.00
Maintenance CAPEX$ 63.00$ 16.00$ 13.00$ 18.00$ 16.00
Acquisition Contributions$ -12.00$ -3.00$ -3.00$ -3.00$ -3.00
Distributable Cash Flow $ 730.00 $ 194.00 $ 223.00 $ 158.00 $ 155.00
Actual Distributions $ 442.00 $ 120.00 $ 113.00 $ 106.00 $ 103.00
GP Distribution $ 149.00 $ 43.00 $ 39.00 $ 35.00 $ 32.00
Subordinated Distributions 0
Unit Holder Distributions $ 283.00 $ 77.00 $ 72.00 $ 69.00 $ 65.00
Distribution Coverage 1.65 x 1.62 x 1.97 x 1.49 x 1.50 x

Incentive Distribution Rights     Split Adjusted as of  6/13/2014

General Partner Energy Transfer Partners Min Qrtrly Dist Latest Qrtrly Dist $ 0.38
Low High LP Unitholders GP Units / IDRs