Quantcast
  •  
  • AMZ Index  
  • AMZ Net Change  
  • AMZ Net Change %  
  • AMZ WTD  
  • AMZ YTD  

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
9/30/2015 YoY % Change 9/30/2014 9/30/2015 QoQ % Change 6/30/2015
Net Income $ 57.00 -63.69% $ 157.00 $ 57.00 -79.42% $ 277.00
Plus:
Interest Expense$ 37.00 $ 14.00$ 37.00 $ 31.00
Income Taxes$ 7.00 $ 8.00$ 7.00 $ 5.00
Depreciation and Amortization$ 102.00 $ 77.00$ 102.00 $ 94.00
Non-Cash Stock Compensation$ 4.00 $ 4.00$ 4.00 $ 4.00
Proportionate Share of Unconsolidated interest, depreciation, income taxes$ 10.00 $ 6.00$ 10.00 $ 7.00
Unrealized Derivatives$ -32.00 $ -21.00$ -32.00 $ 8.00
Amortization of Excess JV Investment$ 1.00 $ 1.00$ 1.00 
Non-cash Accrued Liability Adjustment  
Adjustments to hedges from "push-down" acctg.  
Non Cash Inventory Write Down$ 103.00 $ 103.00 $ -100.00
Adjusted EBITDA $ 289.00 17.48% $ 246.00 $ 289.00 -11.35% $ 326.00
Less:
Interest Expense$ 37.00 $ 14.00$ 37.00 $ 31.00
Income Taxes$ 8.00 $ 9.00$ 8.00 $ 6.00
Amortization of Fair Value Adj of Long Term Debt$ 4.00 $ 3.00$ 4.00 $ 3.00
Distributions vs. Adjusted EBITDA for Unconsolidated$ 14.00 $ 10.00$ 14.00 $ 8.00
Distributable Cash Flow to Non-Controlling Interest $ 3.00 $ 1.00
Maintenance CAPEX$ 18.00 $ 16.00$ 18.00 $ 16.00
Acquisition Contributions$ -2.00 $ -3.00$ -2.00 $ -3.00
Distributable Cash Flow $ 210.00 8.25% $ 194.00 $ 210.00 -20.45% $ 264.00
Actual Distributions $ 181.00 $ 120.00 $ 181.00 $ 165.00
GP Distribution $ 69.00 $ 43.00 $ 69.00 $ 62.00
Subordinated Distributions
Unit Holder Distributions $ 112.00 $ 77.00 $ 112.00 $ 103.00
Distribution Coverage 1.16 x 1.62 x 1.16 x 1.60 x

Distributable Cash Flow (in millions)

Year To Date
YTD 2015 Q3 2015 Q2 2015 Q1
Net Income $ 371.00 $ 57.00 $ 277.00 $ 37.00
Plus:
Interest Expense$ 97.00$ 37.00$ 31.00$ 29.00
Income Taxes$ 18.00$ 7.00$ 5.00$ 6.00
Depreciation and Amortization$ 278.00$ 102.00$ 94.00$ 82.00
Non-Cash Stock Compensation$ 12.00$ 4.00$ 4.00$ 4.00
Proportionate Share of Unconsolidated interest, depreciation, income taxes$ 23.00$ 10.00$ 7.00$ 6.00
Unrealized Derivatives$ -9.00$ -32.00$ 8.00$ 15.00
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 $ 836.00 $ 289.00 $ 326.00 $ 221.00
Less:
Non Cash Inventory Write Down$ 44.00$ 103.00$ -100.00$ 41.00
Interest Expense$ 97.00$ 37.00$ 31.00$ 29.00
Income Taxes$ 22.00$ 8.00$ 6.00$ 8.00
Amortization of Fair Value Adj of Long Term Debt$ 10.00$ 4.00$ 3.00$ 3.00
Distributions vs. Adjusted EBITDA for Unconsolidated$ 30.00$ 14.00$ 8.00$ 8.00
Distributable Cash Flow to Non-Controlling Interest$ 2.00$ 1.00$ 1.00
Maintenance CAPEX$ 49.00$ 18.00$ 16.00$ 15.00
Acquisition Contributions$ -8.00$ -2.00$ -3.00$ -3.00
Distributable Cash Flow $ 634.00 $ 210.00 $ 264.00 $ 160.00
Actual Distributions $ 492.00 $ 181.00 $ 165.00 $ 146.00
GP Distribution $ 185.00 $ 69.00 $ 62.00 $ 54.00
Subordinated Distributions 0
Unit Holder Distributions $ 307.00 $ 112.00 $ 103.00 $ 92.00
Distribution Coverage 1.29 x 1.16 x 1.60 x 1.10 x

Distributable Cash Flow (in millions)

Trailing Twelve Month
TTM 2015 Q3 2015 Q2 2015 Q1 2014 Q4
Net Income $ 246.00 $ 57.00 $ 277.00 $ 37.00 $ -125.00
Plus:
Interest Expense$ 113.00$ 37.00$ 31.00$ 29.00$ 16.00
Income Taxes$ 22.00$ 7.00$ 5.00$ 6.00$ 4.00
Depreciation and Amortization$ 354.00$ 102.00$ 94.00$ 82.00$ 76.00
Non-Cash Stock Compensation$ 16.00$ 4.00$ 4.00$ 4.00$ 4.00
Proportionate Share of Unconsolidated interest, depreciation, income taxes$ 30.00$ 10.00$ 7.00$ 6.00$ 7.00
Unrealized Derivatives$ -12.00$ -32.00$ 8.00$ 15.00$ -3.00
Amortization of Excess JV Investment$ 2.00$ 1.00$ 1.00
Non-cash Accrued Liability Adjustment0
Adjustments to hedges from "push-down" acctg.$ 258.00$ 258.00
Non Cash Inventory Write Down$ 44.00$ 103.00$ -100.00$ 41.00
Adjusted EBITDA $ 1,073.00 $ 289.00 $ 326.00 $ 221.00 $ 237.00
Less:
Interest Expense$ 113.00$ 37.00$ 31.00$ 29.00$ 16.00
Income Taxes$ 26.00$ 8.00$ 6.00$ 8.00$ 4.00
Amortization of Fair Value Adj of Long Term Debt$ 13.00$ 4.00$ 3.00$ 3.00$ 3.00
Distributions vs. Adjusted EBITDA for Unconsolidated$ 39.00$ 14.00$ 8.00$ 8.00$ 9.00
Distributable Cash Flow to Non-Controlling Interest$ 4.00$ 1.00$ 1.00$ 2.00
Maintenance CAPEX$ 78.00$ 18.00$ 16.00$ 15.00$ 29.00
Acquisition Contributions$ -11.00$ -2.00$ -3.00$ -3.00$ -3.00
Distributable Cash Flow $ 811.00 $ 210.00 $ 264.00 $ 160.00 $ 177.00
Actual Distributions $ 625.00 $ 181.00 $ 165.00 $ 146.00 $ 133.00
GP Distribution $ 234.00 $ 69.00 $ 62.00 $ 54.00 $ 49.00
Subordinated Distributions 0
Unit Holder Distributions $ 391.00 $ 112.00 $ 103.00 $ 92.00 $ 84.00
Distribution Coverage 1.30 x 1.16 x 1.60 x 1.10 x 1.33 x

Distributable Cash Flow (in millions)

All History
 
TTM 2015 Q32015 Q22015 Q12014 Q42014 Q32014 Q22014 Q12013 Q42013 Q32013 Q22013 Q12012 Q4
$ 246.00 $ 57.00 $ 277.00 $ 37.00 $ -125.00 $ 157.00 $ 158.00 $ 110.00 $ 105.00 $ 81.00 $ 146.00 $ 142.00 $ 142.00
             
$ 113.00 $ 37.00 $ 31.00 $ 29.00 $ 16.00 $ 14.00 $ 21.00 $ 16.00 $ 19.00 $ 22.00 $ 17.00 $ 19.00 $ 14.00
$ 22.00 $ 7.00 $ 5.00 $ 6.00 $ 4.00 $ 8.00 $ 8.00 $ 5.00 $ 7.00 $ 8.00 $ 9.00 $ 6.00 $ 8.00
$ 354.00 $ 102.00 $ 94.00 $ 82.00 $ 76.00 $ 77.00 $ 74.00 $ 69.00 $ 69.00 $ 68.00 $ 64.00 $ 64.00 $ 63.00
$ 16.00 $ 4.00 $ 4.00 $ 4.00 $ 4.00 $ 4.00 $ 3.00 $ 5.00 $ 4.00 $ 4.00 $ 2.00 $ 4.00 $ 2.00
$ 30.00 $ 10.00 $ 7.00 $ 6.00 $ 7.00 $ 6.00 $ 7.00 $ 4.00 $ 4.00 $ 6.00 $ 6.00 $ 4.00 $ 5.00
$ -12.00 $ -32.00 $ 8.00 $ 15.00 $ -3.00 $ -21.00 $ 8.00 $ -1.00 $ 11.00 $ -8.00 $ -1.00 $ -3.00 $ -3.00
$ 2.00 $ 1.00 N/A $ 1.00 N/A $ 1.00 $ 1.00 N/A $ 1.00 $ 0.00 $ 1.00 $ 0.00 N/A
0 N/A N/A N/A N/A N/A N/A N/A $ -10.00 N/A N/A N/A N/A
$ 258.00 N/A N/A N/A $ 258.00 N/A N/A N/A N/A N/A N/A N/A $ -12.00
$ 1,073.00 $ 289.00 $ 326.00 $ 221.00 $ 237.00 $ 246.00 $ 280.00 $ 208.00 $ 210.00 $ 181.00 $ 244.00 $ 236.00 $ 219.00
             
$ 44.00 $ 103.00 $ -100.00 $ 41.00 N/A N/A N/A N/A N/A N/A N/A N/A N/A
$ 113.00 N/A N/A N/A $ 16.00 $ 14.00 $ 21.00 $ 16.00 $ 19.00 $ 22.00 $ 17.00 $ 19.00 $ 14.00
$ 26.00 N/A N/A N/A $ 4.00 $ 9.00 $ 8.00 $ 5.00 $ 7.00 $ 8.00 $ 9.00 $ 6.00 $ 8.00
$ 13.00 $ 4.00 $ 3.00 $ 3.00 $ 3.00 $ 3.00 $ 4.00 $ 4.00 $ 6.00 $ 5.00 $ 6.00 $ 6.00 $ 6.00
$ 39.00 $ 14.00 $ 8.00 $ 8.00 $ 9.00 $ 10.00 $ 10.00 $ 6.00 $ 6.00 $ 10.00 $ 8.00 $ 3.00 $ 3.00
$ 4.00 N/A $ 1.00 $ 1.00 $ 2.00 $ 3.00 $ 4.00 $ 4.00 $ 4.00 $ -3.00 $ 5.00 $ 3.00 $ 2.00
$ 78.00 $ 18.00 $ 16.00 $ 15.00 $ 29.00 $ 16.00 $ 13.00 $ 18.00 $ 16.00 $ 15.00 $ 18.00 $ 4.00 $ 21.00
$ -11.00 $ -2.00 $ -3.00 $ -3.00 $ -3.00 $ -3.00 $ -3.00 $ -3.00 $ -3.00 $ 3.00 $ -3.00 $ 0.00 N/A
$ 811.00 $ 210.00 $ 264.00 $ 160.00 $ 177.00 $ 194.00 $ 223.00 $ 158.00 $ 155.00 $ 121.00 $ 184.00 $ 195.00 $ 165.00
$ 625.00 $ 181.00 $ 165.00 $ 146.00 $ 133.00 $ 120.00 $ 113.00 $ 106.00 $ 103.00 $ 94.00 $ 89.00 $ 80.00 N/A
$ 234.00 $ 69.00 $ 62.00 $ 54.00 $ 49.00 $ 43.00 $ 39.00 $ 35.00 $ 32.00 $ 29.00 $ 26.00 $ 23.00 N/A
0 N/A N/A N/A N/A N/A N/A N/A N/A $ 0.00 $ 0.00 $ 0.00 N/A
$ 391.00 $ 112.00 $ 103.00 $ 92.00 $ 84.00 $ 77.00 $ 72.00 $ 69.00 $ 65.00 $ 62.00 $ 59.00 $ 57.00 N/A
1.30 x 1.16 x 1.60 x 1.10 x 1.33 x 1.62 x 1.97 x 1.49 x 1.50 x 1.29 x 2.07 x 2.44 x N/A
Net Income
Plus:
Interest Expense
Income Taxes
Depreciation and Amortization
Non-Cash Stock Compensation
Proportionate Share of Unconsolidated interest, depreciation, income taxes
Unrealized Derivatives
Amortization of Excess JV Investment
Non-cash Accrued Liability Adjustment
Adjustments to hedges from "push-down" acctg.
Adjusted EBITDA
Less:
Non Cash Inventory Write Down
Interest Expense
Income Taxes
Amortization of Fair Value Adj of Long Term Debt
Distributions vs. Adjusted EBITDA for Unconsolidated
Distributable Cash Flow to Non-Controlling Interest
Maintenance CAPEX
Acquisition Contributions
Distributable Cash Flow
Actual Distributions
GP Distribution
Subordinated Distributions
Unit Holder Distributions
Distribution Coverage
 

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

General Partner Energy Transfer Partners Min Qrtrly Dist Latest Qrtrly Dist $ 0.48
Low High LP Unitholders GP Units / IDRs