Sunoco Logistics Partners LP--Form 8-K

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

 

FORM 8-K

 

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Date of report: April 30, 2009

(Date of earliest event reported): April 29, 2009

 

 

SUNOCO LOGISTICS PARTNERS L.P.

(Exact name of registrant as specified in its charter)

 

 

 

Delaware   1-31219   23-3096839

(State or other jurisdiction

of incorporation)

  (Commission file number)  

(IRS employer

identification number)

 

1735 Market Street, Suite LL, Philadelphia, PA   19103-7583
(Address of principal executive offices)   (Zip Code)

(215) 977-3000

(Registrant’s telephone number, including area code)

N/A

(Former name or former address, if changed since last report)

 

 

Check the appropriate box below if the Form 8-K is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 


Item 2.02. Results of Operations and Financial Condition.

On April 29, 2009, Sunoco Logistics Partners L.P. (the “Partnership”) issued a press release announcing its financial results for the first quarter of 2009. A copy of this press release is attached as Exhibit 99.1 and is incorporated herein by reference.

 

Item 7.01. Regulation FD Disclosure.

On April 29, 2009, the Partnership issued a press release announcing its financial results for the first quarter 2009. Additional information concerning the Partnership’s first quarter earnings was presented in a slide presentation to investors during a teleconference on April 30, 2009. A copy of the slide presentation is attached as Exhibit 99.2 and is incorporated herein by reference.

The information in this report, being furnished pursuant to Items 2.02, 7.01, and 9.01 related thereto, of Form 8-K, shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that Section, and is not incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as expressly set forth by specific reference in such filing.

 

Item 9.01. Financial Statements and Exhibits.

(d) Exhibits

 

Exhibit No.

 

Exhibit

99.1

  Press release dated April 29, 2009.

99.2

  Slide presentation given April 30, 2009 during investor teleconference.

Forward-Looking Statements

Statements contained in the exhibits to this report that state the Partnership’s or its management’s expectations or predictions of the future are forward-looking statements. The Partnership’s actual results could differ materially from those projected in such forward-looking statements. Factors that could affect those results include those mentioned in the documents that the Partnership has filed with the Securities and Exchange Commission.


SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

SUNOCO LOGISTICS PARTNERS LP.
By:   Sunoco Partners LLC,
  its General Partner
By:  

/s/ MICHAEL D. GALTMAN

 

Michael D. Galtman

Controller

April 30, 2009

Philadelphia, PA


EXHIBIT INDEX

 

Exhibit No.

 

Exhibit

99.1

  Press release dated April 29, 2009.

99.2

  Slide presentation given April 30, 2009 during investor teleconference.
Press Release

Exhibit 99.1

 

LOGO

   News Release
   Sunoco Logistics Partners L.P.
   1735 Market Street
   Philadelphia, Pa. 19103-7583

For further information contact:

   For release: 5:00 p.m. April 29, 2009

Thomas Golembeski (media) 215-977-6298

  

Neal Murphy (investors) 215-977-6322

  

No. 12

SUNOCO LOGISTICS PARTNERS L.P. REPORTS RECORD QUARTERLY RESULTS FOR THE FIRST QUARTER 2009 AND DECLARES DISTRIBUTION

PHILADELPHIA, April 29, 2009 – Sunoco Logistics Partners L.P. (NYSE: SXL) (the “Partnership”) today announced record net income for the first quarter ended March 31, 2009 of $80.9 million compared with $37.5 million for the first quarter ended March 31, 2008. Operating income increased by $45.2 million or 100 percent from the prior year’s first quarter driven largely by significantly higher lease acquisition results, increased crude oil pipeline and storage revenues and results from the November 2008 acquisition of the MagTex refined products pipeline and terminal system. Distributable cash flow for the quarter was a record $89.8 million, a 78 percent increase from the first quarter of 2008. Distributable cash flow per limited partner unit was $1.89 compared to $1.19 for the prior year first quarter. Net income per limited partner unit increased to $2.36 from $1.04 for the first quarter of 2008.

Sunoco Partners LLC, the general partner of the Partnership, declared a cash distribution for the first quarter of 2009 of $1.015 per common partnership unit ($4.06 annualized) payable May 15, 2009 to unitholders of record on May 11, 2009. This distribution increase is a 2.5 percent increase versus last quarter and a 13.4 percent increase over the first quarter of 2008. It is the twenty-third distribution increase in the past twenty-four quarters.

“We are pleased to announce record quarterly earnings across each of our three business segments,” said Deborah M. Fretz, President and Chief Executive Officer. “We took advantage of the strong contango crude oil market in both our Crude Oil Pipeline System, which includes Lease Acquisition, as well as in the Nederland terminal. The recent acquisition of the Texas MagTex refined products system and organic growth projects including additional tankage at the Nederland terminal, have also substantially contributed to our strong quarterly results. Despite the general weakness in the refining environment, our geographic and business diversification continue to serve us well. Our ongoing Nederland capacity expansion, the expected 2009 completion of a pipeline from Nederland to Port Arthur, Texas, and the recent commencement of extensions to the MagTex pipeline system will serve as catalysts for future earnings growth. We recently accessed the financial markets with both debt and equity financing to enhance our liquidity and balance sheet strength and we are positioned to further expand our business platform as opportunities arise.”


Segmented First Quarter Results

On January 1, 2009 the Partnership re-aligned its reporting segments. Prior to this date, the reporting segments were designated by geographic region. The Partnership has determined it more meaningful to functionally align its reporting segments. As such, the updated reporting segments as of January 1, 2009 are Refined Products Pipeline System, Terminal Facilities, and Crude Oil Pipeline System. The primary difference in the new reporting is the consolidation of an eastern area crude oil pipeline with the western area crude oil pipelines. For comparative purposes all prior year amounts have been recast to reflect the new segment reporting and do not impact consolidated net income.

Refined Products Pipeline System

Operating income for the Refined Products Pipeline System increased $3.9 million to $10.6 million for the first quarter ended March 31, 2009 compared to the prior year’s quarter. Sales and other operating revenue increased by $7.1 million to $31.4 million due primarily to results from the Partnership’s acquisition of the MagTex refined products pipeline and terminals system in November 2008. Other income increased $1.0 million due primarily to an increase in equity income associated with the Partnership’s joint venture interests. Operating expenses and depreciation and amortization expense increased primarily due to the MagTex acquisition.

Terminal Facilities

Operating income for the Terminal Facilities segment increased $10.0 million to $21.2 million for the first quarter ended March 31, 2009 compared to the prior year’s quarter. Total revenues for the first quarter of 2009 increased $6.9 million to $46.3 million due primarily to increased throughput and fees at the Nederland crude oil terminal facility, additional tankage placed into service during 2008 and 2009 at the Nederland facility and results from the MagTex acquisition. These increases were partially offset by lower volumes at the Partnership’s refinery terminals. Cost of products sold and operating expenses increased $1.4 million for the first quarter of 2009 to $15.1 million due primarily to increased costs associated with the MagTex acquisition partially offset by reduced utilities expense. Depreciation and amortization expense increased $0.8 million to $4.7 million for the first quarter of 2009 due to the MagTex acquisition and increased tankage at the Nederland facility. During 2008, a $5.7 million non cash impairment charge was recognized related to the Partnership’s decision to discontinue efforts to expand LPG storage capacity at its Inkster, Michigan facility.


Crude Oil Pipeline System

Operating income for the Crude Oil Pipeline System increased $31.3 million to a record $58.6 million for the first quarter of 2009 compared to the prior year’s quarter due to significantly higher lease acquisition results and optimization of crude oil storage capabilities as the crude oil market shifted to contango. Higher pipeline fees also contributed to the improved operating performance. Other income decreased $1.1 million compared to the prior year’s quarter due primarily to reduced equity income from the Partnership’s joint venture interests.

Lower crude oil prices were a key driver of the decrease in total revenue and cost of products sold and operating expenses from the prior year’s quarter. The average price of West Texas Intermediate crude oil at Cushing, Oklahoma decreased to $43.21 per barrel for the first quarter of 2009 from $97.96 per barrel for the first quarter of 2008.

Other Analysis

Financing Update

Net interest expense increased by $1.8 million for the three months ended March 31, 2009, compared to the prior year’s quarter. This increase was primarily due to higher borrowings associated with the $185.4 million MagTex acquisition, organic growth projects, and increased contango inventory positions.

On February 6, 2009 the Partnership issued $175 million of 5 year Senior Notes maturing on February 15, 2014 at an 8.75 percent interest rate.

On March 13, 2009 the Partnership entered into a new $62.5 million revolving credit facility which matures in September 2011.

At March 31, 2009, the Partnership had total debt outstanding of $887.0 million, which consisted of $599.3 million of Senior Notes and $287.7 million of borrowings under its $400 million revolving credit facility, as compared to $747.6 million at December 31, 2008. The Partnership had available borrowing capacity of $269.8 million under its credit facilities as of March 31, 2009 and a Debt to EBITDA ratio of 2.7x for the twelve months ended March 31, 2009.

On April 17, 2009 the Partnership completed a public offering of 2.2 million common units. In connection with this offering, the underwriters were granted an option to purchase up to 0.3 million additional common units. Net proceeds before underwriting expenses of approximately $107.4 million were used to reduce outstanding borrowings under the Partnership’s $400 million revolving credit facility.


Capital Expenditures

Maintenance capital expenditures for the three months ended March 31, 2009 were $2.7 million. The Partnership continues to expect maintenance capital spending for 2009 of approximately $30.0 million.

Expansion capital expenditures for the three months ended March 31, 2009 were $31.6 million compared to $19.8 million for the first three months of 2008. Expansion capital for 2009 includes construction in progress in connection with the Partnership’s agreement with Motiva Enterprises LLC which consists of three crude oil storage tanks at its Nederland Terminal with a combined capacity of 1.8 million shell barrels and a crude oil pipeline from Nederland to Motiva’s Port Arthur, Texas refinery. Expansion capital also includes construction of two additional crude oil storage tanks at Nederland, which are expected to be placed into service during the second half of 2009. These two crude oil storage tanks will have a total capacity of approximately 1.2 million shell barrels.

Non-GAAP Financial Measures

Management of the Partnership believes EBITDA and distributable cash flow information enhances an investor’s understanding of a business’ ability to generate cash for payment of distributions and other purposes. EBITDA and distributable cash flow do not represent and should not be considered an alternative to net income or cash flows from operating activities as determined under United States GAAP and may not be comparable to other similarly titled measures of other businesses. Reconciliations of these measures to the comparable GAAP measure are provided in the table accompanying this release.


Sunoco Logistics Partners L.P.

Financial Highlights

(in thousands, except units and per unit amounts)

(unaudited)

 

     Three Months Ended March 31,  
     2009     2008  

Income Statement

    

Sales and other operating revenue

   $ 1,038,033     $ 2,394,389  

Other income

     4,765       4,826  
                

Total Revenue

     1,042,798       2,399,215  
                

Cost of products sold and operating expenses

     923,694       2,323,250  

Depreciation and amortization

     11,580       9,659  

Selling, general and administrative expenses

     17,074       15,431  

Impairment charge

     —         5,674  
                

Total costs and expenses

     952,348       2,354,014  
                

Operating income

     90,450       45,201  

Interest cost and debt expense, net

     10,994       8,470  

Capitalized interest

     (1,450 )     (772 )
                

Net Income

   $ 80,906     $ 37,503  
                

Calculation of Limited Partners’ interest:

    

Net Income

   $ 80,906     $ 37,503  

Less: General Partner’s interest (1)

     (12,529 )     (7,542 )
                

Limited Partners’ interest in Net Income

   $ 68,377     $ 29,961  
                

Net Income per Limited Partner unit (1)

    

Basic

   $ 2.38     $ 1.05  
                

Diluted

   $ 2.36     $ 1.04  
                

Weighted average Limited Partners’ units outstanding:

    

Basic

     28,728,433       28,627,656  
                

Diluted

     28,926,034       28,806,029  
                

Capital Expenditure Data:

    

Maintenance capital expenditures

   $ 2,650     $ 3,322  

Expansion capital expenditures

     31,551       19,809  
                

Total

   $ 34,201     $ 23,131  
                

 

     March 31,
2009
   December 31,
2008

Balance Sheet Data (at period end):

     

Cash and cash equivalents

   $ 2,000    $ 2,000

Total Debt

     887,024      747,631

Total Partners’ Capital

     713,803      669,900

 

(1) Effective January 1, 2009, the Partnership adopted the requirements of EITF 07-04, “Application of the Two-Class Method under FASB Statement No. 128, Earnings per Share, to Master Limited Partnerships.” EITF 07-04 requires undistributed earnings to be allocated to the limited partner and general partner interests in accordance with the Partnership agreement. Prior period amounts have been restated for comparative purposes. This change resulted in an increase in net income per diluted LP unit of $0.07 and $0.65 for the three months ended March 31, 2008 and 2009 respectively.


Sunoco Logistics Partners L.P.

Earnings Contribution by Business Segment

(in thousands, unaudited)

 

     Three Months Ended
March 31,
     2009    2008

Refined Products Pipeline System:

     

Sales and other operating revenue

   $ 31,400    $ 24,285

Other income

     2,317      1,279
             

Total Revenue

     33,717      25,564
             

Operating expenses

     13,973      11,624

Depreciation and amortization

     3,210      2,192

Selling, general and administrative expenses

     5,942      5,070
             

Operating Income

   $ 10,592    $ 6,678
             

Terminal Facilities:

     

Total Revenue

   $ 46,288    $ 39,384
             

Cost of products sold and operating expenses

     15,111      13,688

Depreciation and amortization

     4,725      3,937

Selling, general and administrative expenses

     5,208      4,875

Impairment Charge

     —        5,674
             

Operating Income

   $ 21,244    $ 11,210
             

Crude Oil Pipeline System:

     

Sales and other operating revenue

   $ 960,346    $ 2,330,720

Other income

     2,447      3,547
             

Total Revenue

     962,793      2,334,267
             

Cost of products sold and operating expenses

     894,610      2,297,938

Depreciation and amortization

     3,645      3,530

Selling, general and administrative expenses

     5,924      5,486
             

Operating Income

   $ 58,614    $ 27,313
             


Sunoco Logistics Partners L.P.

Operating Highlights

(unaudited)

 

     Three Months Ended
March 31,
     2009    2008

Refined Products Pipeline System: (1)(2)( 3)

     

Total shipments (barrel miles per day) ( 4)

   60,034,244    45,482,329

Revenue per barrel mile (cents)

   0.581    0.587

Terminal Facilities:

     

Terminal throughput (bpd):

     

Refined product terminals (3)

   460,031    418,615

Nederland terminal

   652,669    569,769

Refinery terminals (5)

   582,762    675,196

Crude Oil Pipeline System: (1)(2)

     

Crude oil pipeline throughput (bpd)

   664,146    675,492

Crude oil purchases at wellhead (bpd)

   191,162    171,458

Gross margin per barrel of pipeline throughput (cents) (6)

   103.9    48.5

 

(1) Excludes amounts attributable to equity ownership interests in corporate joint ventures.
(2) Effective January 1, 2009, the Partnership realigned its operating segments as discussed above. Prior period amounts have been recast to reflect the current operating segments.
(3) Includes results from the Partnership’s purchase of the MagTex refined products pipeline and terminal system from the acquisition date.
(4) Represents total average daily pipeline throughput multiplied by the number of miles of pipeline through which each barrel has been shipped.
(5) Consists of the Partnership’s Fort Mifflin Terminal Complex, the Marcus Hook Tank Farm and the Eagle Point Dock.
(6) Represents total segment sales minus cost of products sold and operating expenses and depreciation and amortization divided by crude oil pipeline throughput.


Sunoco Logistics Partners L.P.

Non-GAAP Financial Measures

(in thousands, unaudited)

 

Distributable Cash Flow (“DCF”)    Three Months Ended
March 31, 2009
   Three Months Ended
March 31, 2008

Net Income

   $ 80,906    $ 37,503

Add: Interest cost and debt expense, net

     9,544      7,698

Add: Depreciation and amortization

     11,580      9,659

Add: Impairment charge

     —        5,674
             

EBITDA

   $ 102,030    $ 60,534

Less: Interest expense

     9,544      7,698

Less: Maintenance capital

     2,650      3,322

Add: Sunoco reimbursements

     —        1,069
             

Distributable Cash Flow (“DCF”)

     89,836      50,583

General Partner Interest in DCF (1)

     35,100      16,194
             

Limited Partner interest in DCF

     54,736      34,388
             

Weighted Average Diluted Limited Partner units

     28,926,034      28,806,029

DCF per Limited Partners Unit

   $ 1.89    $ 1.19

 

(1) The Limited Partner and General Partner interest has been calculated assuming all distributable cash flow for the period is being distributed.

 

Earnings before interest, taxes, depreciation and amortization (“EBITDA”)    Trailing Twelve Months
Ended March 31, 2009
 

Net Income

   $ 257,883  

Add: Interest cost and debt expense, net

     37,491  

Less: Capitalized interest

     (4,533 )

Add: Depreciation and amortization

     41,975  
        

EBITDA

   $ 332,816  
        

Total Debt as of March 31, 2009

   $ 887,024  

Total Debt to EBITDA Ratio

     2.7  

An investor call with management regarding our first-quarter results is scheduled for Thursday morning, April 30 at 9:00 am EDT. Those wishing to listen can access the call by dialing (USA toll free) 1-877-297-3442; International (USA toll) 1-706-643-1335 and request “Sunoco Logistics Partners Earnings Call, Conference Code 95392329”. This event may also be accessed by a webcast, which will be available at www.sunocologistics.com. A number of presentation slides will accompany the audio portion of the call and will be available to be viewed and printed shortly before the call begins. Individuals wishing to listen to the call on the Partnership’s web site will need Windows Media Player, which can be downloaded free of charge from Microsoft or from Sunoco Logistics Partners’ conference call page. Please allow at least fifteen minutes to complete the download.


Audio replays of the conference call will be available for two weeks after the conference call beginning approximately two hours following the completion of the call. To access the replay, dial 1-800-642-1687. International callers should dial 1-706-645-9291. Please enter Conference ID #95392329.

Sunoco Logistics Partners L.P. (NYSE: SXL), headquartered in Philadelphia, is a master limited partnership formed to acquire, own and operate refined product and crude oil pipelines and terminal facilities. The Refined Products Pipeline System consists of approximately 2,200 miles of refined product pipelines located in the Northeastern and Midwestern United States, the recently acquired MagTex Pipeline System, and interests in four refined products pipelines, consisting of a 9.4 percent interest in Explorer Pipeline Company, a 31.5 percent interest in Wolverine Pipe Line Company, a 12.3 percent interest in West Shore Pipe Line Company and a 14.0 percent interest in Yellowstone Pipe Line Company. The Terminal Facilities consist of approximately 9.7 million shell barrels of refined products terminal capacity and approximately 21.2 million shell barrels of crude oil terminal capacity (including approximately 17.8 million shell barrels of capacity at the Texas Gulf Coast Nederland Terminal). The Crude Oil Pipeline System consists of approximately 3,800 miles of crude oil pipelines, located principally in Oklahoma and Texas, a 55.3 percent interest in Mid-Valley Pipeline Company, a 43.8 percent interest in the West Texas Gulf Pipe Line Company and a 37.0 percent interest in the Mesa Pipe Line System.

Portions of this document constitute forward-looking statements as defined by federal law. Although Sunoco Logistics Partners L.P. believes that the assumptions underlying these statements are reasonable, investors are cautioned that such forward-looking statements are inherently uncertain and necessarily involve risks that may affect the Partnership’s business prospects and performance causing actual results to differ from those discussed in the foregoing release. Such risks and uncertainties include, by way of example and not of limitation: whether or not the transactions described in the foregoing news release will be cash flow accretive; increased competition; changes in demand for crude oil and refined products that we store and distribute; changes in operating conditions and costs; changes in the level of environmental remediation spending; potential equipment malfunction; potential labor issues; the legislative or regulatory environment; plant construction/repair delays; nonperformance by major customers or suppliers; and political and economic conditions, including the impact of potential terrorist acts and international hostilities. These and other applicable risks and uncertainties have been described more fully in the Partnership’s Form 10-K filed with the Securities and Exchange Commission on February 24, 2009. The Partnership undertakes no obligation to update any forward-looking statements in this release, whether as a result of new information or future events.

- END -

Slide Presentation
First Quarter 2009
Earnings Conference Call
April 30, 2009
Sunoco Logistics Partners L.P.
Exhibit 99.2


Forward-Looking Statement
You should review this slide presentation in conjunction with the first quarter 2009 earnings
conference call for Sunoco Logistics Partners L.P., held on April 30 at 9:00 a.m. EDT.  You may listen to
the
audio
portion
of
the
conference
call
on
our
website
at
www.sunocologistics.com
or
by
dialing
(USA
toll-
free) 1-877-297-3442.  International callers should dial 1-706-643-1335.  Please enter Conference ID
#95392329.
Audio replays of the conference call will be available for two weeks after the conference call beginning
approximately two hours following the completion of the call.  To access the replay, dial 1-800-642-1687. 
International callers should dial 1-706-645-9291.  Please enter Conference ID #95392329.
During the call, those statements we make that are not historical facts are forward-looking
statements.  Although we believe the assumptions underlying these statements are reasonable, investors are
cautioned that such forward-looking statements involve risks that may affect our business prospects and
performance, causing actual results to differ from those discussed during the conference call.  Such risks
and uncertainties include, among other things:  our ability to successfully consummate announced
acquisitions
and
organic
growth
projects
and
integrate
them
into
existing
business
operations;
the
ability
of
announced acquisitions to be cash-flow accretive; increased competition; changes in the demand both for
crude oil that we buy and sell, as well as for crude oil and refined products that we store and distribute; the
loss of a major customer; changes in our tariff rates; changes in throughput of third-party pipelines that
connect to our pipelines and terminals; changes in operating conditions and costs; changes in the level of
environmental remediation spending; potential equipment malfunction; potential labor relations problems;
the legislative or regulatory environment; plant construction/repair delays; and political and economic
conditions,
including
the
impact
of
potential
terrorist
acts
and
international
hostilities.
These
and
other
applicable
risks
and
uncertainties
are
described
more
fully
in
our
Form
10-K,
filed
with the Securities and Exchange Commission on February 24, 2009.  We undertake no obligation to
update publicly any forward-looking statements whether as a result of new information or future events.
2


Q1 2009 Assessment
Net income for the first quarter 2009 increased 116% to $80.9 million
compared to $37.5 million in the prior year’s quarter
Earnings per L.P. unit were $2.36 per L.P. unit compared to $1.04 per
L.P. unit in the prior year’s quarter
Distributable cash flow increased to a record $89.8 million, a 78%
increase from first quarter 2008
Increased total distribution to $1.015 ($4.06 annualized) per unit, a 13.4
percent increase over the prior year’s distribution
Represents the twenty-third distribution increase in the past
twenty-four quarters
Debt to EBITDA ratio of 2.7 for the last twelve months
3


Refined Products Pipeline
Terminals
Crude Oil Pipelines
$184 MM
$38 MM
$69 MM
Total Operating Income
$291 MM
Refined Products Pipeline
Terminals
Crude Oil Pipelines
$
17 MM
$ 20 MM
$29 MM
Total Operating Income
$66 MM
2009 LTM
2002
Crude Oil Pipeline System (pipeline and Lease Acquisition) has grown from
26% to 63%  of consolidated Operating Income
4
Sunoco Logistics Operating Income


Q1 2009 Financial Highlights
($ in millions, unaudited)
5
(0.8)
$      37.5
(1.4)
$      80.9
Capitalized Interest
Net Income
45.2
8.5
90.5
11.0
Operating income
Interest cost and debt expense, net
2,323.2
9.7
15.4
5.7
2,354.0
923.7
11.6
17.0
-
952.3
Cost of products sold and operating expenses
Depreciation and amortization
Selling, general and administrative expenses
Impairment charge
Total costs and expense
2,399.2
1,042.8
Total revenues
$  2,394.4
4.8
$ 1,038.0
4.8
Sales and other operating revenue
Other income
2008
2009
Three Months Ended
March 31,


Q1 2009 Financial Highlights
6
(amounts in millions, except unit and per unit amounts, unaudited)
$     1.04
$     2.36
Diluted
(1)
$     30.0
$     68.4
Limited Partners’
interest in Net Income
28,806
28,926
Diluted
28,628
28,728
Basic 
Weighted average Limited Partners’
units
outstanding (in thousands):
$     1.05
$     2.38
Basic
(1)
Net Income per Limited Partner unit:
$     37.5
(7.5)
$     80.9
(12.5)
Net Income
Less: General Partner’s interest
Calculation
of
Limited
Partners’
interest:
2008
2009
Three Months Ended
March 31,
(1) Effective January 1, 2009, the Partnership adopted the requirements of EITF 07-04, “Application of the Two-Class Method under FASB Statement No.
128,
Earnings
per
Share,
to
Master
Limited
Partnerships.”
EITF
07-04
requires
undistributed
earnings
to
be
allocated
to
the
limited
partner
and
general
partner
interests
in
accordance
with
the
Partnership
agreement.
Prior
period
amounts
have
been
restated
for
comparative
purposes.
This
change
resulted
in
an increase in earnings per diluted LP unit of $0.07 and $0.65 for the three months ended March 31, 2008 and 2009 respectively.


Refined Products Pipeline System
(amounts in millions, unless otherwise noted, unaudited)
7
45.5
0.587
60.0
0.581
Total
shipments
(mm
barrel
miles
per
day)
(2)
Revenue per barrel mile (cents)
Operating
Highlights
(1)
11.6
2.2
5.1
$6.7
14.0
3.2
5.9
$     10.6
Operating expenses
Depreciation and amortization
Selling, general and administrative expenses
Operating income
$    24.3
1.3
25.6
$     31.4
2.3
33.7
Sales and other operating revenue
Other income
Total revenues
Financial Highlights
2008
(3)
2009
(4)
Three Months Ended
March 31,
(1) Excludes amounts attributable to equity ownership interests in the corporate joint ventures.
(2) Represents total average daily pipeline throughput multiplied by the number of miles of pipeline through which each barrel has
been shipped.
(3) On January 1, 2009 the reporting segments were realigned.  All prior period reporting segment results were recast for comparative purposes.
(4) Includes
results
from
the
Partnership’s
purchase
of
the
MagTex
refined
products
terminals
from
the
date
of
acquisition.


Terminal Facilities
(amounts in millions, unless otherwise noted, unaudited)
8
418.6
569.8
675.2
460.0
652.7
582.8
Terminal throughput (000’s bpd)
Refined
product
terminals
(2)
Nederland terminal
Refinery
terminals
(1)
Operating Highlights
$    11.2
$    21.2
Operating income
13.7
3.9
4.9
5.7
15.1
4.7
5.2
-
Operating expenses
Depreciation and amortization
Selling, general and administrative expenses
Impairment charge                                             
$    39.4
$    46.3
Total revenues
Financial Highlights
2008
2009
Three Months
Ended
March 31,
(1)
Consists
of
the
Partnership’s
Fort
Mifflin
Terminal
Complex,
the
Marcus
Hook
Tank
Farm
and
the
Eagle
Point
Dock.
(2)
Includes
results
from
the
Partnership’s
purchase
of
the
MagTex
refined
products
terminals
from
the
date
of
acquisition.


Crude Oil Pipeline System
9
(1) Excludes amounts attributable to equity ownership interests in the corporate joint venture.
(2) Represents total segment sales and other operating revenue minus cost of products sold and operating expenses and depreciation
and amortization divided by crude oil pipeline throughput.
(3) On January 1, 2009 the reporting segments were realigned.  All prior period reporting segment results were recast for
comparative purposes.
675.5
171.5
48.5
664.1
191.2
103.9
Crude oil pipeline throughput (000’s bpd)
Crude oil purchases at wellhead (000’s bpd)
Gross
margin
per
barrel
of
pipeline
throughput
(cents)
(2)
Operating
Highlights
(1)
$       27.3      
$      58.6
Operating income
5.5
5.9
Selling, general and administrative expenses
3.5
3.7
Depreciation and amortization
2,298.0
894.6
Cost of products sold and operating expenses
2,334.3
962.8
Total revenues
$  2,330.7
3.6
$    960.3
2.5
Sales and other operating revenue
Other income
Financial Highlights
2008
(3)
2009
Three Months Ended
March 31,
(amounts in millions, unless otherwise noted, unaudited)


Q1 2009 Financial Highlights
10
($ in millions, unaudited)
669.9
713.8
Total Partners’
Capital
747.6
887.0
Total debt  
$    2.0
$            2.0
Cash and cash equivalents
Balance Sheet Data (at period end):
December  31,
2008
March 31,
2009
$                23.1
$            34.2
Total
19.8
31.5
Expansion capital expenditures
$                3.3
$               2.7
Maintenance capital expenditures
Capital Expenditure Data:
2008
2009
Three Months Ended
March 31,


Q1 2009 Financing Update
11
($ in millions, unaudited)
Balance as of:
March 31, 2009
December 31, 2008
Revolving
Credit
Facilities
(1)
:
$400
million
-
due
November
2012
(2)
287,723
$                       
323,385
$                       
$100 million -
due May 2009
-
-
$62.5 million -
due September 2011
-
-
Senior Notes:
7.25% Senior Notes -
due 2012
250,000
250,000
6.125% Senior Notes -
due 2016
175,000
175,000
8.75% Senior Notes -
due 2014
175,000
-
Less: unamortized bond discount
(699)
(754)
Total Debt
887,024
$                     
747,631
$                     
(1) As of March 31, 2009, the Partnership had unutilized borrowing capacity of $269.8 million under its
revolving credit facilities.
(2) On
April
17,
2009,
the
Partnership
issued
2.2
million
common
units
representing
a
limited
partnership interest in Sunoco Logistics Partners LP.  Net proceeds of approximately $107.4 million
were used to reduce outstanding borrowings under the $400 million revolving credit facility.


Non-GAAP Financial Measures
($ in thousands, unaudited)
12
Distributable Cash Flow (“DCF”)
Three Months Ended
March 31, 2009
Three Months Ended
March 31, 2008
Net Income
  $        80,906
  $         37,503
Add: Interest cost and debt expense, net
                                 9,544
7,698
Add: Depreciation and amortization
11,580 
9,659 
Add: Impairment charge
5,674 
EBITDA
$       102,030
  $         60,534
Less: Interest expense
9,544
7,698
Less: Maintenance capital
2,650
3,322
Add: Sunoco reimbursements
-
1,069
Distributable Cash Flow (“DCF”)
89,836
50,583
General Partner Interest in DCF
(1)
35,100
16,194
Limited Partner interest in DCF
54,736
34,388
Weighted Average Diluted Limited Partner units
28,926,034
28,806,029
DCF per Limited Partners Unit 
$      
     1.89
$      
     1.19
(1) The Limited Partner and General Partner interest has been calculated assuming all distributable cash flow for the period is being distributed.


Non-GAAP Financial Measures
($ in thousands, unaudited)
13
Non-GAAP Financial Measures
(1) In this
release,
the
Partnership’s
EBITDA
and
DCF
references
are
not
presented
in
accordance
with
generally
accepted
accounting
principles
(“GAAP”)
and
are
not
intended
to
be
used
in
lieu
of
GAAP
presentations
of
net
income.
Management
of
the
Partnership
believes
EBITDA
and
DCF
information
enhance
an
investor's
understanding of
a
business’
ability
to
generate
cash
for
payment
of
distributions
and
other
purposes.
In
addition,
EBITDA
is
also
used
as
a
measure
in
the
Partnership's
revolving
credit facilities
in
determining
its
compliance
with
certain
covenants.
However,
there
may
be
contractual,
legal,
economic
or
other
reasons
which
may
prevent
the
Partnership
from satisfying
principal
and
interest
obligations
with
respect
to
indebtedness
and
may
require
the
Partnership
to
allocate
funds
for
other
purposes.
EBITDA
and
DCF
do
not represent
and
should
not
be
considered
an
alternative
to
net
income
or
operating
income
as
determined
under
United
States
GAAP
and
may
not
be
comparable
to
other similarly titled measures of other businesses. 
Earnings
before interest, taxes, depreciation and
amortization (“EBITDA”)
Twelve Months Ended
March 31, 2009
Net Income
$        257,883
Add: Interest cost and debt expense, net
37,491
Less: Capitalized interest
(4,533)
Add: Depreciation and amortization
41,975
EBITDA
$        332,816
Total Debt as of March 31, 2009
$        887,024
Total Debt to EBITDA Ratio
2.7


Refined Products Pipeline System Recast
(amounts in millions, unless otherwise noted, unaudited)
14
43.1
0.601
45.5
0.587
Total
shipments
(mm
barrel
miles
per
day)
(3)
Revenue per barrel mile (cents)
Operating Highlights
(1)(2)
10.9
2.2
4.9
$    8.6
11.6
2.2
5.1
$     6.7
Operating expenses
Depreciation and amortization
Selling, general and administrative expenses
Operating income
$    23.6
3.0
26.6
$     24.3
1.3
25.6
Sales and other operating revenue
Other income
Total revenues
Financial Highlights
(1)
Q2 2008
Q1 2008
(1) On January 1, 2009 the reporting segments were realigned.  All prior period reporting segment results were recast for comparative purposes.
(2) Excludes amounts attributable to equity ownership interests in the corporate joint ventures.
(3) Represents total average daily pipeline throughput multiplied by the number of miles of pipeline through which each barrel has
been shipped.
Q3 2008
$    25.7
2.2
27.9
11.1
2.2
5.1
$    9.5
Q4 2008
14.8
2.7
4.7
$    9.7
$    29.9
2.0
31.9
43.8
0.638
55.0
0.590


Crude Oil Pipeline System Recast
(amounts in millions, unless otherwise noted, unaudited)
15
694.1
177.4
51.2
675.5
171.5
48.5
Crude oil pipeline throughput (000’s bpd)
Crude oil purchases at wellhead (000’s bpd)
Gross
margin
per
barrel
of
pipeline
throughput
(cents)
(3)
Operating
Highlights
(1)(2)
3,216.0
3.6
5.0
$    32.9
2,298.0
3.5
5.5
$     27.3
Operating expenses
Depreciation and amortization
Selling, general and administrative expenses
Operating income
$ 3,252.5
5.0
3,257.5
$2,330.7
3.6
2,334.3
Sales and other operating revenue
Other income
Total revenues
Financial
Highlights
(1)
Q2 2008
Q1 2008
(1) On January 1, 2009 the reporting segments were realigned.  All prior period reporting segment results were recast for comparative purposes.
(2) Excludes amounts attributable to equity ownership interests in the corporate joint ventures.
(3) Represents total segment sales and other operating revenue minus cost of products sold and operating expenses and depreciation and
amortization divided by crude oil pipeline throughput.
Q3 2008
$ 2,763.2
4.0
2,767.2
2,723.6
3.6
5.4
$    34.6
Q4 2008
1,435.7
3.6
5.3
$    57.8
$ 1,500.0
2.4
1,502.4
649.3
176.7
57.2
711.6
185.0
93.4