• 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
6/30/2014 YoY % Change 6/30/2013 6/30/2014 QoQ % Change 3/31/2014
Net Income $ 158.00 8.22% $ 146.00 $ 158.00 43.64% $ 110.00
Plus:
Interest Expense$ 21.00 $ 17.00$ 21.00 $ 16.00
Income Taxes$ 8.00 $ 9.00$ 8.00 $ 5.00
Depreciation and Amortization$ 74.00 $ 64.00$ 74.00 $ 69.00
Non-Cash Stock Compensation$ 3.00 $ 2.00$ 3.00 $ 5.00
Proportionate Share of Unconsolidated interest, depreciation, income taxes$ 7.00 $ 6.00$ 7.00 $ 4.00
Unrealized Derivatives$ 8.00 $ -1.00$ 8.00 $ -1.00
Amortization of Excess JV Investment$ 1.00 $ 1.00$ 1.00 
Non-cash Accrued Liability Adjustment  
Adjustments to hedges from "push-down" acctg.  
Adjusted EBITDA $ 280.00 14.75% $ 244.00 $ 280.00 34.62% $ 208.00
Less:
Interest Expense$ 21.00 $ 17.00$ 21.00 $ 16.00
Income Taxes$ 8.00 $ 9.00$ 8.00 $ 5.00
Amortization of Fair Value Adj of Long Term Debt$ 4.00 $ 6.00$ 4.00 $ 4.00
Distributions vs. Adjusted EBITDA for Unconsolidated$ 10.00 $ 8.00$ 10.00 $ 6.00
Distributable Cash Flow to Non-Controlling Interest$ 4.00 $ 5.00$ 4.00 $ 4.00
Maintenance CAPEX$ 13.00 $ 18.00$ 13.00 $ 18.00
Acquisition Contributions$ -3.00 $ -3.00$ -3.00 $ -3.00
Distributable Cash Flow $ 223.00 21.20% $ 184.00 $ 223.00 41.14% $ 158.00
Actual Distributions $ 113.00 $ 89.00 $ 113.00 $ 106.00
GP Distribution $ 39.00 $ 26.00 $ 39.00 $ 35.00
Subordinated Distributions 0
Unit Holder Distributions $ 72.00 $ 59.00 $ 72.00 $ 69.00
Distribution Coverage 1.97 x 2.07 x 1.97 x 1.49 x

Distributable Cash Flow (in millions)

Year To Date
YTD 2014 Q2 2014 Q1
Net Income $ 268.00 $ 158.00 $ 110.00
Plus:
Interest Expense$ 37.00$ 21.00$ 16.00
Income Taxes$ 13.00$ 8.00$ 5.00
Depreciation and Amortization$ 143.00$ 74.00$ 69.00
Non-Cash Stock Compensation$ 8.00$ 3.00$ 5.00
Proportionate Share of Unconsolidated interest, depreciation, income taxes$ 11.00$ 7.00$ 4.00
Unrealized Derivatives$ 7.00$ 8.00$ -1.00
Amortization of Excess JV Investment$ 1.00$ 1.00
Non-cash Accrued Liability Adjustment0
Adjustments to hedges from "push-down" acctg.0
Adjusted EBITDA $ 488.00 $ 280.00 $ 208.00
Less:
Interest Expense$ 37.00$ 21.00$ 16.00
Income Taxes$ 13.00$ 8.00$ 5.00
Amortization of Fair Value Adj of Long Term Debt$ 8.00$ 4.00$ 4.00
Distributions vs. Adjusted EBITDA for Unconsolidated$ 16.00$ 10.00$ 6.00
Distributable Cash Flow to Non-Controlling Interest$ 8.00$ 4.00$ 4.00
Maintenance CAPEX$ 31.00$ 13.00$ 18.00
Acquisition Contributions$ -6.00$ -3.00$ -3.00
Distributable Cash Flow $ 381.00 $ 223.00 $ 158.00
Actual Distributions $ 219.00 $ 113.00 $ 106.00
GP Distribution $ 74.00 $ 39.00 $ 35.00
Subordinated Distributions 0
Unit Holder Distributions $ 141.00 $ 72.00 $ 69.00
Distribution Coverage 1.74 x 1.97 x 1.49 x

Distributable Cash Flow (in millions)

Trailing Twelve Month
TTM 2014 Q2 2014 Q1 2013 Q4 2013 Q3
Net Income $ 454.00 $ 158.00 $ 110.00 $ 105.00 $ 81.00
Plus:
Interest Expense$ 78.00$ 21.00$ 16.00$ 19.00$ 22.00
Income Taxes$ 28.00$ 8.00$ 5.00$ 7.00$ 8.00
Depreciation and Amortization$ 280.00$ 74.00$ 69.00$ 69.00$ 68.00
Non-Cash Stock Compensation$ 16.00$ 3.00$ 5.00$ 4.00$ 4.00
Proportionate Share of Unconsolidated interest, depreciation, income taxes$ 21.00$ 7.00$ 4.00$ 4.00$ 6.00
Unrealized Derivatives$ 10.00$ 8.00$ -1.00$ 11.00$ -8.00
Amortization of Excess JV Investment$ 2.00$ 1.00$ 1.000
Non-cash Accrued Liability Adjustment$ -10.00$ -10.00
Adjustments to hedges from "push-down" acctg.0
Adjusted EBITDA $ 879.00 $ 280.00 $ 208.00 $ 210.00 $ 181.00
Less:
Interest Expense$ 78.00$ 21.00$ 16.00$ 19.00$ 22.00
Income Taxes$ 28.00$ 8.00$ 5.00$ 7.00$ 8.00
Amortization of Fair Value Adj of Long Term Debt$ 19.00$ 4.00$ 4.00$ 6.00$ 5.00
Distributions vs. Adjusted EBITDA for Unconsolidated$ 32.00$ 10.00$ 6.00$ 6.00$ 10.00
Distributable Cash Flow to Non-Controlling Interest$ 9.00$ 4.00$ 4.00$ 4.00$ -3.00
Maintenance CAPEX$ 62.00$ 13.00$ 18.00$ 16.00$ 15.00
Acquisition Contributions$ -6.00$ -3.00$ -3.00$ -3.00$ 3.00
Distributable Cash Flow $ 657.00 $ 223.00 $ 158.00 $ 155.00 $ 121.00
Actual Distributions $ 416.00 $ 113.00 $ 106.00 $ 103.00 $ 94.00
GP Distribution $ 135.00 $ 39.00 $ 35.00 $ 32.00 $ 29.00
Subordinated Distributions 0 0
Unit Holder Distributions $ 268.00 $ 72.00 $ 69.00 $ 65.00 $ 62.00
Distribution Coverage 1.58 x 1.97 x 1.49 x 1.50 x 1.29 x

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

General Partner Energy Transfer Partners Min Qrtrly Dist Latest Qrtrly Dist $ 0.36
Low High LP Unitholders GP Units / IDRs