Quantcast
  •  
  • AMZ Index     314.74
  • AMZ Net Change     0.99
  • AMZ Net Change %     0.32%
  • AMZ WTD   -0.79%
  • AMZ YTD   -1.03%
  • As of Date   3/23/2017

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
12/31/2016 YoY % Change 12/31/2015 12/31/2016 QoQ % Change 9/30/2016
Net Income $ 206.00 692.31% $ 26.00 $ 206.00 32.90% $ 155.00
Plus:
Interest Expense$ 39.00 $ 37.00$ 39.00 $ 40.00
Income Taxes$ 8.00 $ 3.00$ 8.00 $ 8.00
Depreciation and Amortization$ 119.00 $ 104.00$ 119.00 $ 112.00
Non-Cash Stock Compensation$ 7.00 $ 5.00$ 7.00 $ 5.00
Proportionate Share of Unconsolidated interest, depreciation, income taxes$ 10.00 $ 11.00$ 10.00 $ 12.00
Unrealized Derivatives$ 6.00 $ 13.00$ 6.00 $ 16.00
Amortization of Excess JV Investment  $ 1.00
Non-cash Accrued Liability Adjustment$ -27.00 $ 118.00$ -27.00 $ -37.00
Adjustments to hedges from "push-down" acctg.  
Non Cash Inventory Write Down  
Gain on Acquisition$ -41.00 $ -41.00 
Adjusted EBITDA $ 327.00 3.15% $ 317.00 $ 327.00 4.81% $ 312.00
Less:
Interest Expense$ 39.00 $ 37.00$ 39.00 $ 40.00
Income Taxes$ 9.00 $ -7.00$ 9.00 $ 7.00
Amortization of Fair Value Adj of Long Term Debt$ 1.00 $ 3.00$ 1.00 $ 2.00
Distributions vs. Adjusted EBITDA for Unconsolidated$ 9.00 $ 5.00$ 9.00 $ 10.00
Distributable Cash Flow to Non-Controlling Interest$ 1.00 $ 2.00$ 1.00 $ 1.00
Maintenance CAPEX$ 23.00 $ 35.00$ 23.00 $ 13.00
Acquisition Contributions$ -2.00 $ -3.00$ -2.00 $ -1.00
Distributable Cash Flow $ 247.00 0.82% $ 245.00 $ 247.00 2.92% $ 240.00
Actual Distributions $ 268.00 $ 197.00 $ 268.00 $ 247.00
GP Distribution $ 102.00 $ 76.00 $ 102.00 $ 98.00
Subordinated Distributions
Unit Holder Distributions $ 166.00 $ 121.00 $ 166.00 $ 149.00
Distribution Coverage 0.92 x 1.24 x 0.92 x 0.97 x

Distributable Cash Flow (in millions)

Year To Date
YTD 2016 Q4 2016 Q3 2016 Q2 2016 Q1
Net Income $ 709.00 $ 206.00 $ 155.00 $ 202.00 $ 146.00
Plus:
Interest Expense$ 157.00$ 39.00$ 40.00$ 39.00$ 39.00
Income Taxes$ 27.00$ 8.00$ 8.00$ 6.00$ 5.00
Depreciation and Amortization$ 446.00$ 119.00$ 112.00$ 109.00$ 106.00
Non-Cash Stock Compensation$ 23.00$ 7.00$ 5.00$ 6.00$ 5.00
Proportionate Share of Unconsolidated interest, depreciation, income taxes$ 41.00$ 10.00$ 12.00$ 11.00$ 8.00
Unrealized Derivatives$ 39.00$ 6.00$ 16.00$ 4.00$ 13.00
Amortization of Excess JV Investment$ 2.00$ 1.00$ 1.00
Non-cash Accrued Liability Adjustment$ -64.00$ -27.00$ -37.00
Adjustments to hedges from "push-down" acctg.0
Non Cash Inventory Write Down$ -106.00$ -132.00$ 26.00
Gain on Acquisition$ -41.00$ -41.00
Adjusted EBITDA $ 1,233.00 $ 327.00 $ 312.00 $ 245.00 $ 349.00
Less:
Interest Expense$ 157.00$ 39.00$ 40.00$ 39.00$ 39.00
Income Taxes$ 26.00$ 9.00$ 7.00$ 5.00$ 5.00
Amortization of Fair Value Adj of Long Term Debt$ 9.00$ 1.00$ 2.00$ 3.00$ 3.00
Distributions vs. Adjusted EBITDA for Unconsolidated$ 39.00$ 9.00$ 10.00$ 12.00$ 8.00
Distributable Cash Flow to Non-Controlling Interest$ 3.00$ 1.00$ 1.00$ 1.00
Maintenance CAPEX$ 63.00$ 23.00$ 13.00$ 14.00$ 13.00
Acquisition Contributions$ -7.00$ -2.00$ -1.00$ -1.00$ -3.00
Distributable Cash Flow $ 943.00 $ 247.00 $ 240.00 $ 173.00 $ 283.00
Actual Distributions $ 965.00 $ 268.00 $ 247.00 $ 233.00 $ 217.00
GP Distribution $ 377.00 $ 102.00 $ 98.00 $ 92.00 $ 85.00
Subordinated Distributions 0
Unit Holder Distributions $ 586.00 $ 166.00 $ 149.00 $ 140.00 $ 131.00
Distribution Coverage 0.98 x 0.92 x 0.97 x 0.74 x 1.30 x

Distributable Cash Flow (in millions)

Trailing Twelve Month
TTM 2016 Q4 2016 Q3 2016 Q2 2016 Q1
Net Income $ 709.00 $ 206.00 $ 155.00 $ 202.00 $ 146.00
Plus:
Interest Expense$ 157.00$ 39.00$ 40.00$ 39.00$ 39.00
Income Taxes$ 27.00$ 8.00$ 8.00$ 6.00$ 5.00
Depreciation and Amortization$ 446.00$ 119.00$ 112.00$ 109.00$ 106.00
Non-Cash Stock Compensation$ 23.00$ 7.00$ 5.00$ 6.00$ 5.00
Proportionate Share of Unconsolidated interest, depreciation, income taxes$ 41.00$ 10.00$ 12.00$ 11.00$ 8.00
Unrealized Derivatives$ 39.00$ 6.00$ 16.00$ 4.00$ 13.00
Amortization of Excess JV Investment$ 2.00$ 1.00$ 1.00
Non-cash Accrued Liability Adjustment$ -64.00$ -27.00$ -37.00
Adjustments to hedges from "push-down" acctg.0
Non Cash Inventory Write Down$ -106.00$ -132.00$ 26.00
Gain on Acquisition$ -41.00$ -41.00
Adjusted EBITDA $ 1,233.00 $ 327.00 $ 312.00 $ 245.00 $ 349.00
Less:
Interest Expense$ 157.00$ 39.00$ 40.00$ 39.00$ 39.00
Income Taxes$ 26.00$ 9.00$ 7.00$ 5.00$ 5.00
Amortization of Fair Value Adj of Long Term Debt$ 9.00$ 1.00$ 2.00$ 3.00$ 3.00
Distributions vs. Adjusted EBITDA for Unconsolidated$ 39.00$ 9.00$ 10.00$ 12.00$ 8.00
Distributable Cash Flow to Non-Controlling Interest$ 3.00$ 1.00$ 1.00$ 1.00
Maintenance CAPEX$ 63.00$ 23.00$ 13.00$ 14.00$ 13.00
Acquisition Contributions$ -7.00$ -2.00$ -1.00$ -1.00$ -3.00
Distributable Cash Flow $ 943.00 $ 247.00 $ 240.00 $ 173.00 $ 283.00
Actual Distributions $ 965.00 $ 268.00 $ 247.00 $ 233.00 $ 217.00
GP Distribution $ 377.00 $ 102.00 $ 98.00 $ 92.00 $ 85.00
Subordinated Distributions 0
Unit Holder Distributions $ 586.00 $ 166.00 $ 149.00 $ 140.00 $ 131.00
Distribution Coverage 0.98 x 0.92 x 0.97 x 0.74 x 1.30 x

Distributable Cash Flow (in millions)

All History
 
TTM 2016 Q42016 Q32016 Q22016 Q12015 Q42015 Q32015 Q22015 Q12014 Q42014 Q32014 Q22014 Q12013 Q42013 Q32013 Q22013 Q12012 Q4
$ 709.00 $ 206.00 $ 155.00 $ 202.00 $ 146.00 $ 26.00 $ 57.00 $ 277.00 $ 37.00 $ -125.00 $ 157.00 $ 158.00 $ 110.00 $ 105.00 $ 81.00 $ 146.00 $ 142.00 $ 142.00
                  
$ 157.00 $ 39.00 $ 40.00 $ 39.00 $ 39.00 $ 37.00 $ 37.00 $ 31.00 $ 29.00 $ 16.00 $ 14.00 $ 21.00 $ 16.00 $ 19.00 $ 22.00 $ 17.00 $ 19.00 $ 14.00
$ 27.00 $ 8.00 $ 8.00 $ 6.00 $ 5.00 $ 3.00 $ 7.00 $ 5.00 $ 6.00 $ 4.00 $ 8.00 $ 8.00 $ 5.00 $ 7.00 $ 8.00 $ 9.00 $ 6.00 $ 8.00
$ 446.00 $ 119.00 $ 112.00 $ 109.00 $ 106.00 $ 104.00 $ 102.00 $ 94.00 $ 82.00 $ 76.00 $ 77.00 $ 74.00 $ 69.00 $ 69.00 $ 68.00 $ 64.00 $ 64.00 $ 63.00
$ 23.00 $ 7.00 $ 5.00 $ 6.00 $ 5.00 $ 5.00 $ 4.00 $ 4.00 $ 4.00 $ 4.00 $ 4.00 $ 3.00 $ 4.00 $ 4.00 $ 4.00 $ 2.00 $ 4.00 $ 2.00
$ 41.00 $ 10.00 $ 12.00 $ 11.00 $ 8.00 $ 11.00 $ 10.00 $ 7.00 $ 6.00 $ 7.00 $ 6.00 $ 7.00 $ 4.00 $ 4.00 $ 6.00 $ 6.00 $ 4.00 $ 5.00
$ 39.00 $ 6.00 $ 16.00 $ 4.00 $ 13.00 $ 13.00 $ -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 N/A $ 1.00 N/A $ 1.00 N/A $ 1.00 N/A $ 1.00 N/A $ 1.00 $ 1.00 N/A $ 1.00 $ 0.00 $ 1.00 $ 0.00 N/A
$ -64.00 $ -27.00 $ -37.00 N/A N/A $ 118.00 N/A N/A N/A N/A N/A N/A N/A $ -10.00 N/A N/A N/A N/A
0 N/A N/A N/A N/A N/A N/A N/A N/A $ 258.00 N/A N/A N/A N/A N/A N/A N/A $ -12.00
$ -106.00 N/A N/A $ -132.00 $ 26.00 N/A $ 103.00 $ -100.00 $ 41.00 $ 258.00 N/A N/A N/A N/A N/A N/A N/A N/A
$ -41.00 $ -41.00 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
$ 1,233.00 $ 327.00 $ 312.00 $ 245.00 $ 349.00 $ 317.00 $ 289.00 $ 326.00 $ 221.00 $ 237.00 $ 246.00 $ 280.00 $ 208.00 $ 210.00 $ 181.00 $ 244.00 $ 236.00 $ 219.00
                  
$ 157.00 $ 39.00 $ 40.00 $ 39.00 $ 39.00 $ 37.00 $ 37.00 $ 31.00 $ 29.00 $ 16.00 $ 14.00 $ 21.00 $ 16.00 $ 19.00 $ 22.00 $ 17.00 $ 19.00 $ 14.00
$ 26.00 $ 9.00 $ 7.00 $ 5.00 $ 5.00 $ -7.00 $ 8.00 $ 6.00 $ 8.00 $ 4.00 $ 9.00 $ 8.00 $ 5.00 $ 7.00 $ 8.00 $ 9.00 $ 6.00 $ 8.00
$ 9.00 $ 1.00 $ 2.00 $ 3.00 $ 3.00 $ 3.00 $ 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 $ 9.00 $ 10.00 $ 12.00 $ 8.00 $ 5.00 $ 14.00 $ 8.00 $ 8.00 $ 9.00 $ 10.00 $ 10.00 $ 6.00 $ 6.00 $ 10.00 $ 8.00 $ 3.00 $ 3.00
$ 3.00 $ 1.00 $ 1.00 N/A $ 1.00 $ 2.00 N/A $ 1.00 $ 1.00 $ 2.00 $ 3.00 $ 4.00 $ 4.00 $ 4.00 $ -3.00 $ 5.00 $ 3.00 $ 2.00
$ 63.00 $ 23.00 $ 13.00 $ 14.00 $ 13.00 $ 35.00 $ 18.00 $ 16.00 $ 15.00 $ 29.00 $ 16.00 $ 13.00 $ 18.00 $ 16.00 $ 15.00 $ 18.00 $ 4.00 $ 21.00
$ -7.00 $ -2.00 $ -1.00 $ -1.00 $ -3.00 $ -3.00 $ -2.00 $ -3.00 $ -3.00 $ -3.00 $ -3.00 $ -3.00 $ -3.00 $ -3.00 $ 3.00 $ -3.00 $ 0.00 N/A
$ 943.00 $ 247.00 $ 240.00 $ 173.00 $ 283.00 $ 245.00 $ 210.00 $ 264.00 $ 160.00 $ 177.00 $ 194.00 $ 223.00 $ 158.00 $ 155.00 $ 121.00 $ 184.00 $ 195.00 $ 165.00
$ 965.00 $ 268.00 $ 247.00 $ 233.00 $ 217.00 $ 197.00 $ 181.00 $ 165.00 $ 146.00 $ 133.00 $ 120.00 $ 113.00 $ 106.00 $ 103.00 $ 94.00 $ 89.00 $ 80.00 N/A
$ 377.00 $ 102.00 $ 98.00 $ 92.00 $ 85.00 $ 76.00 $ 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 N/A N/A N/A N/A N/A $ 0.00 $ 0.00 $ 0.00 N/A
$ 586.00 $ 166.00 $ 149.00 $ 140.00 $ 131.00 $ 121.00 $ 112.00 $ 103.00 $ 92.00 $ 84.00 $ 77.00 $ 72.00 $ 69.00 $ 65.00 $ 62.00 $ 59.00 $ 57.00 N/A
0.98 x 0.92 x 0.97 x 0.74 x 1.30 x 1.24 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.
Non Cash Inventory Write Down
Gain on Acquisition
Adjusted EBITDA
Less:
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 $ 0.52
Low High LP Unitholders GP Units / IDRs