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
12/31/2014 YoY % Change 12/31/2013 12/31/2014 QoQ % Change 9/30/2014
Net Income $ -125.00 -219.05% $ 105.00 $ -125.00 -179.62% $ 157.00
Plus:
Interest Expense$ 16.00 $ 19.00$ 16.00 $ 14.00
Income Taxes$ 4.00 $ 7.00$ 4.00 $ 8.00
Depreciation and Amortization$ 76.00 $ 69.00$ 76.00 $ 77.00
Non-Cash Stock Compensation$ 4.00 $ 4.00$ 4.00 $ 4.00
Proportionate Share of Unconsolidated interest, depreciation, income taxes$ 7.00 $ 4.00$ 7.00 $ 6.00
Unrealized Derivatives$ -3.00 $ 11.00$ -3.00 $ -21.00
Amortization of Excess JV Investment $ 1.00 $ 1.00
Non-cash Accrued Liability Adjustment $ -10.00 
Adjustments to hedges from "push-down" acctg.$ 258.00 $ 258.00 
Adjusted EBITDA $ 237.00 12.86% $ 210.00 $ 237.00 -3.66% $ 246.00
Less:
Interest Expense$ 16.00 $ 19.00$ 16.00 $ 14.00
Income Taxes$ 4.00 $ 7.00$ 4.00 $ 9.00
Amortization of Fair Value Adj of Long Term Debt$ 3.00 $ 6.00$ 3.00 $ 3.00
Distributions vs. Adjusted EBITDA for Unconsolidated$ 9.00 $ 6.00$ 9.00 $ 10.00
Distributable Cash Flow to Non-Controlling Interest$ 2.00 $ 4.00$ 2.00 $ 3.00
Maintenance CAPEX$ 29.00 $ 16.00$ 29.00 $ 16.00
Acquisition Contributions$ -3.00 $ -3.00$ -3.00 $ -3.00
Distributable Cash Flow $ 177.00 14.19% $ 155.00 $ 177.00 -8.76% $ 194.00
Actual Distributions $ 133.00 $ 103.00 $ 133.00 $ 120.00
GP Distribution $ 49.00 $ 32.00 $ 49.00 $ 43.00
Subordinated Distributions
Unit Holder Distributions $ 84.00 $ 65.00 $ 84.00 $ 77.00
Distribution Coverage 1.33 x 1.50 x 1.33 x 1.62 x

Distributable Cash Flow (in millions)

Year To Date
YTD 2014 Q4 2014 Q3 2014 Q2 2014 Q1
Net Income $ 300.00 $ -125.00 $ 157.00 $ 158.00 $ 110.00
Plus:
Interest Expense$ 67.00$ 16.00$ 14.00$ 21.00$ 16.00
Income Taxes$ 25.00$ 4.00$ 8.00$ 8.00$ 5.00
Depreciation and Amortization$ 296.00$ 76.00$ 77.00$ 74.00$ 69.00
Non-Cash Stock Compensation$ 16.00$ 4.00$ 4.00$ 3.00$ 5.00
Proportionate Share of Unconsolidated interest, depreciation, income taxes$ 24.00$ 7.00$ 6.00$ 7.00$ 4.00
Unrealized Derivatives$ -17.00$ -3.00$ -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.$ 258.00$ 258.00
Adjusted EBITDA $ 971.00 $ 237.00 $ 246.00 $ 280.00 $ 208.00
Less:
Interest Expense$ 67.00$ 16.00$ 14.00$ 21.00$ 16.00
Income Taxes$ 26.00$ 4.00$ 9.00$ 8.00$ 5.00
Amortization of Fair Value Adj of Long Term Debt$ 14.00$ 3.00$ 3.00$ 4.00$ 4.00
Distributions vs. Adjusted EBITDA for Unconsolidated$ 35.00$ 9.00$ 10.00$ 10.00$ 6.00
Distributable Cash Flow to Non-Controlling Interest$ 13.00$ 2.00$ 3.00$ 4.00$ 4.00
Maintenance CAPEX$ 76.00$ 29.00$ 16.00$ 13.00$ 18.00
Acquisition Contributions$ -12.00$ -3.00$ -3.00$ -3.00$ -3.00
Distributable Cash Flow $ 752.00 $ 177.00 $ 194.00 $ 223.00 $ 158.00
Actual Distributions $ 472.00 $ 133.00 $ 120.00 $ 113.00 $ 106.00
GP Distribution $ 166.00 $ 49.00 $ 43.00 $ 39.00 $ 35.00
Subordinated Distributions 0
Unit Holder Distributions $ 302.00 $ 84.00 $ 77.00 $ 72.00 $ 69.00
Distribution Coverage 1.59 x 1.33 x 1.62 x 1.97 x 1.49 x

Distributable Cash Flow (in millions)

Trailing Twelve Month
TTM 2014 Q4 2014 Q3 2014 Q2 2014 Q1
Net Income $ 300.00 $ -125.00 $ 157.00 $ 158.00 $ 110.00
Plus:
Interest Expense$ 67.00$ 16.00$ 14.00$ 21.00$ 16.00
Income Taxes$ 25.00$ 4.00$ 8.00$ 8.00$ 5.00
Depreciation and Amortization$ 296.00$ 76.00$ 77.00$ 74.00$ 69.00
Non-Cash Stock Compensation$ 16.00$ 4.00$ 4.00$ 3.00$ 5.00
Proportionate Share of Unconsolidated interest, depreciation, income taxes$ 24.00$ 7.00$ 6.00$ 7.00$ 4.00
Unrealized Derivatives$ -17.00$ -3.00$ -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.$ 258.00$ 258.00
Adjusted EBITDA $ 971.00 $ 237.00 $ 246.00 $ 280.00 $ 208.00
Less:
Interest Expense$ 67.00$ 16.00$ 14.00$ 21.00$ 16.00
Income Taxes$ 26.00$ 4.00$ 9.00$ 8.00$ 5.00
Amortization of Fair Value Adj of Long Term Debt$ 14.00$ 3.00$ 3.00$ 4.00$ 4.00
Distributions vs. Adjusted EBITDA for Unconsolidated$ 35.00$ 9.00$ 10.00$ 10.00$ 6.00
Distributable Cash Flow to Non-Controlling Interest$ 13.00$ 2.00$ 3.00$ 4.00$ 4.00
Maintenance CAPEX$ 76.00$ 29.00$ 16.00$ 13.00$ 18.00
Acquisition Contributions$ -12.00$ -3.00$ -3.00$ -3.00$ -3.00
Distributable Cash Flow $ 752.00 $ 177.00 $ 194.00 $ 223.00 $ 158.00
Actual Distributions $ 472.00 $ 133.00 $ 120.00 $ 113.00 $ 106.00
GP Distribution $ 166.00 $ 49.00 $ 43.00 $ 39.00 $ 35.00
Subordinated Distributions 0
Unit Holder Distributions $ 302.00 $ 84.00 $ 77.00 $ 72.00 $ 69.00
Distribution Coverage 1.59 x 1.33 x 1.62 x 1.97 x 1.49 x

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

General Partner Energy Transfer Partners Min Qrtrly Dist Latest Qrtrly Dist $ 0.40
Low High LP Unitholders GP Units / IDRs