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: October 26, 2009

(Date of earliest event reported): October 26, 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 October 26, 2009, Sunoco Logistics Partners L.P. (the “Partnership”) issued a press release announcing its financial results for the third 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 October 26, 2009, the Partnership issued a press release announcing its financial results for the third quarter 2009. Additional information concerning the Partnership’s third quarter earnings was presented in a slide presentation to investors during a teleconference on October 26, 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 October 26, 2009.
99.2    Slide presentation given October 26, 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

October 26, 2009

Philadelphia, PA


EXHIBIT INDEX

 

Exhibit
No.

  

Exhibit

99.1    Press release dated October 26, 2009.
99.2    Slide presentation given October 26, 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: 9:00 a.m. October 26, 2009

Thomas Golembeski (media) 215-977-6298

 

Neal Murphy (investors) 215-977-6322

 

No. 22

SUNOCO LOGISTICS PARTNERS L.P. REPORTS EARNINGS FOR THE THIRD QUARTER 2009

AND DECLARES INCREASED THIRD QUARTER DISTRIBUTION

PHILADELPHIA, October 26, 2009 – Sunoco Logistics Partners L.P. (NYSE: SXL) (the “Partnership”) today announced net income for the third quarter ended September 30, 2009 of $48.5 million, or $1.13 per limited partner unit on a diluted basis, compared with $50.3 million, or $1.41 per limited partner unit on a diluted basis, for the third quarter ended September 30, 2008. Operating income for the third quarter ended September 30, 2009 increased by $2.0 million from the prior year’s third quarter. Distributable cash flow (“DCF”), which represents the cash generated during the quarter which is available to pay distributions, increased $1.9 million to $54.4 million compared to the third quarter of 2008.

For the nine months ended September 30, 2009, net income increased 40.9 percent to $196.0 million compared to the same period in 2008. Operating income for this period increased $66.2 million, or 40.8 percent, when compared to the prior year period. DCF for the first nine months of 2009 increased 34.6 percent to $216.0 million compared to the prior year period.

Sunoco Partners LLC, the general partner of Sunoco Logistics Partners L.P., declared a cash distribution for the third quarter of 2009 of $1.065 per common partnership unit ($4.26 annualized), which is an 10.4 percent increase over the third quarter of 2008 and a 2.4 percent increase over the prior quarter. The distribution is payable November 13, 2009 to unit holders of record on November 6, 2009.

“Distributable cash flow for the third quarter continues to be strong and is an excellent indicator of the health of our business.” said Deborah M. Fretz, President and Chief Executive Officer. “Quarterly net income was negatively impacted by timing of contango crude oil inventory positions and will reverse in the next two quarters.”

“The addition of two acquisitions during the quarter, the Excel crude oil pipeline in Oklahoma and the refined products terminal in Romulus, Michigan, will provide additional opportunities for cash flow growth. In addition, we completed construction on a new pipeline from our Nederland terminal to Motiva’s Port Arthur refinery, as well as new tanks at the Nederland terminal. We continue to invest in organic growth opportunities across our system which will translate to growing cash flows. The increase in our distribution continues to affirm our confidence in the future of the business. This is the twenty-fifth distribution increase in the past twenty-six quarters.”


Segmented Third Quarter Results

Refined Products Pipeline System

Operating income for the Refined Products Pipeline System increased $3.8 million to $13.3 million for the third quarter ended September 30, 2009 compared to the prior year’s third quarter. Sales and other operating revenue increased by $6.3 million to $32.0 million due primarily to results from the Partnership’s acquisition of the MagTex refined products pipeline and terminals system in November 2008 and increased pipeline fees. Other income increased $1.6 million due primarily to increased income associated with the Partnership’s joint venture interests. Operating expenses increased $3.3 million to $14.4 million for the third quarter 2009 due primarily to the MagTex acquisition and a reduction in refined product operating gains. Depreciation and amortization expense increased for the three months ended September 30, 2009 primarily due to the MagTex acquisition.

Terminal Facilities

Operating income for the Terminal Facilities segment increased by $7.0 million to $20.7 million for the third quarter ended September 30, 2009 compared to the prior year’s third quarter. Sales and other operating revenue increased by $5.6 million to $46.2 million due primarily to increased throughput, higher fees and additional tankage at the Nederland terminal facility. Results from the MagTex refined products terminals further contributed to the increase in revenues. Cost of goods sold and operating expenses decreased by $2.2 million to $15.7 million for the third quarter of 2009 due to absence of charges associated with hurricane damages recognized in 2008, which was partially offset by cost associated with the MagTex acquisition. Depreciation and amortization expense increased to $5.2 million for the third quarter of 2009 due to increased tankage at the Nederland facility and the MagTex acquisition.

Crude Oil Pipeline System

Operating income for the Crude Oil Pipeline system decreased $8.8 million to $26.0 million for the third quarter of 2009 compared to the prior year’s third quarter due to lower lease acquisition results and lower operating gains. Lower lease acquisition income resulted from minimal income during the quarter from the contango market structure due to timing of inventory accounting. However, contango inventory positions put in place during the quarter will result in $10.0 million of additional income which is expected to be recognized over the next two quarters. Other income increased $0.9 million compared to the prior year’s quarter due primarily to increased equity income associated with the Partnership’s joint venture interests.

Lower crude oil prices were a key driver of the overall decrease in total revenue, 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 $68.29 per barrel for the third quarter of 2009 from $118.13 per barrel for the third quarter of 2008.


Segmented Nine Month Results

Refined Products Pipeline System

Operating income for the Refined Products Pipeline System increased $9.7 million to $34.4 million for the nine months ended September 30, 2009 compared to the prior year period. Sales and other operating revenue increased by $21.1 million to $94.6 million due primarily to results from the MagTex acquisition described above, along with increased pipeline fees. Other income increased $2.7 million compared to the prior year period as a result of an increase in equity income associated with the Partnership’s joint venture interests. Operating expenses increased by $10.1 million to $43.7 million due primarily to the MagTex acquisition, a reduction in refined products operating gains and increased environmental remediation expenses. Depreciation and amortization expense increased $2.9 million during the first nine months of 2009 due primarily to the MagTex acquisition.

Terminal Facilities

Operating income for the Terminal Facilities segment increased by $20.3 million to $63.1 million for the nine months ended September 30, 2009 compared to the prior year period. Sales and other operating revenue increased by $20.1 million to $139.4 million due primarily to increased terminal fees, additional tankage at the Nederland terminal facility, along with the MagTex acquisition. Other income increased $0.6 million from the first nine months of 2009 as a result of an insurance recovery associated with the Partnership’s refinery terminals. Cost of goods sold and operating expenses increased by $2.9 million to $48.4 million for the period ended September 30, 2009 due primarily to the MagTex acquisition partially offset by reduced expenses associated with hurricane damages noted above. Depreciation and amortization expense increased to $14.5 million for the first nine months 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 $36.2 million to $131.1 million for the first nine months of 2009 compared to the prior year period due primarily to significantly higher lease acquisition earnings primarily as a result of the contango market structure and increased pipeline fees, which were partially offset by a reduction in pipeline operating gains. Other income decreased $1.8 million compared to the prior year’s quarter due primarily to decreased equity income associated with the Partnership’s joint venture interests and an insurance gain recognized in 2008.

Lower crude oil prices were a key driver of the overall decrease in total revenue, cost of products sold and operating expenses from the prior year period. The average price of West Texas Intermediate crude oil at Cushing, Oklahoma decreased to $57.13 per barrel for the first nine months of 2009 from $113.38 per barrel for the first nine months of 2008.


Other Analysis

Financing Costs

Net interest expense increased $9.4 million to $32.6 million for the nine months ended September 30, 2009, compared to the prior year period. The increase was due primarily to higher borrowings associated with the $185.4 million MagTex acquisition, increased contango inventory positions and organic growth projects.

At September 30, 2009, the Partnership had total debt outstanding of $889.4 million, which consisted of $599.4 million of Senior Notes and $290.0 million of borrowings under the Partnership’s credit facilities as compared to $747.6 million at December 31, 2008. The Partnership had available borrowing capacity of $167.5 million under its credit facilities as of September 30, 2009 and a Debt to EBITDA ratio of 2.5x for the twelve months ended September 30, 2009.

Capital Expenditures

Maintenance capital expenditures for the nine months ended September 30, 2009 were $15.3 million. The Partnership expects that maintenance capital spending will be approximately $32.0 million for the full year.

Expansion capital expenditures for the first nine months of 2009 were $143.5 million compared to $73.4 million for the first nine months of 2008. Expansion capital for 2009 includes the acquisitions of a refined products terminal in Romulus, MI and Excel Pipeline LLC, the owner of a crude oil pipeline which services Gary Williams’ Wynnewood, OK refinery. Expansion capital also includes construction costs associated with the completed project to connect the Nederland terminal to Motiva’s Port Arthur, Texas refinery, construction of two additional storage tanks at Nederland and refined products terminal optimization projects.


Sunoco Logistics Partners L.P.

Financial Highlights

(in thousands, except units and per unit amounts)

(unaudited)

 

     Three Months Ended
September 30,
    Nine Months Ended
September 30,
 
     2009     2008     2009     2008  

Income Statement

        

Sales and other operating revenue

   $ 1,420,064      $ 2,829,507      $ 3,740,794      $ 8,539,317   

Other income

     8,759        6,245       21,298        19,854  
                                

Total Revenues

     1,428,823        2,835,752       3,762,092        8,559,171  
                                

Cost of products sold and operating expenses

     1,342,002        2,752,609       3,450,490        8,316,720  

Depreciation and amortization

     12,240        10,010       35,328        29,499  

Selling, general and administrative expenses

     14,700        15,270       47,616        44,827  

Impairment Charge

     —          —          —          5,674  
                                

Total costs and expenses

     1,368,942        2,777,889       3,533,434        8,396,720  
                                

Operating income

     59,881        57,863       228,658        162,451  

Interest cost and debt expense, net

     12,592        8,506        36,278        25,904  

Capitalized interest

     (1,171     (977     (3,629     (2,613
                                

Net Income

   $ 48,460      $ 50,334      $ 196,009      $ 139,160   
                                

Calculation of Limited Partners’ interest:

        

Net Income

   $ 48,460      $ 50,334      $ 196,009      $ 139,160   

Less: General Partner’s interest (1)

     (13,368     (9,724     (38,885     (26,185
                                

Limited Partners’ interest in Net Income

   $ 35,092      $ 40,610      $ 157,124      $ 112,975   
                                

Net Income per Limited Partner unit (1)

        

Basic

   $ 1.13     $ 1.42      $ 5.22      $ 3.94   
                                

Diluted

   $ 1.13      $ 1.41      $ 5.19      $ 3.92   
                                

Weighted average Limited Partners’ units outstanding:

        

Basic

     30,981,265        28,657,485        30,084,613        28,647,578   
                                

Diluted

     31,190,187        28,845,559        30,288,345        28,830,653   
                                

Capital Expenditure Data:

        

Maintenance capital expenditures

   $ 6,304      $ 7,884      $ 15,326      $ 15,655   

Expansion capital expenditures

     82,100        28,665        143,477        73,389   
                                

Total

   $ 88,404      $ 36,549      $ 158,803      $ 89,044   
                                

 

     September 30,
2009
   December 31,
2008

Balance Sheet Data (at period end):

     

Cash and cash equivalents

   $ 2,000    $ 2,000

Total Debt

     889,374      747,631

Total Partners’ Capital

     852,993      669,900

 

(1) Effective January 1, 2009, the Partnership changed its calculation of earnings per unit to conform to updated accounting guidance that 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 $0.22 and $0.56 for the three and nine months ended September 30, 2008 respectively.


Sunoco Logistics Partners L.P.

Earnings Contribution by Business Segment

(in thousands, unaudited)

 

     Three Months Ended
September 30,
   Nine Months Ended
September 30,
     2009    2008    2009    2008
Refined Products Pipeline System:            

Sales and other operating revenue

   $ 32,032    $ 25,685    $ 94,648    $ 73,578

Other income

     3,844      2,271      9,191      6,521
                           

Total Revenues

     35,876      27,956      103,839      80,099
                           

Operating expenses

     14,425      11,102      43,747      33,608

Depreciation and amortization

     3,201      2,215      9,593      6,649

Selling, general and administrative expenses

     4,970      5,156      16,057      15,092
                           

Operating Income

   $ 13,280    $ 9,483    $ 34,442    $ 24,750
                           
Terminal Facilities:            

Sales and other operating revenues

   $ 46,198    $ 40,634    $ 139,389    $ 119,290

Other Income

     12      —        1,404      825
                           

Total Revenues

     46,210      40,634      140,793      120,115
                           

Cost of products sold and operating expenses

     15,714      17,938      48,438      45,539

Depreciation and amortization

     5,151      4,198      14,489      12,191

Selling, general and administrative expenses

     4,635      4,760      14,721      13,853

Impairment Charge

     —        —        —        5,674
                           

Operating Income

   $ 20,710    $ 13,738    $ 63,145    $ 42,858
                           
Crude Oil Pipeline System:            

Sales and other operating revenue

   $ 1,341,834    $ 2,763,188    $ 3,506,757    $ 8,346,449

Other income

     4,903      3,974      10,703      12,508
                           

Total Revenues

     1,346,737      2,767,162      3,517,460      8,358,957
                           

Cost of products sold and operating expenses

     1,311,863      2,723,569      3,358,305      8,237,573

Depreciation and amortization

     3,888      3,597      11,246      10,659

Selling, general and administrative expenses

     5,095      5,354      16,838      15,882
                           

Operating Income

   $ 25,891    $ 34,642    $ 131,071    $ 94,843
                           


Sunoco Logistics Partners L.P.

Operating Highlights

(unaudited)

 

     Three Months Ended
September 30,
   Nine Months Ended
September 30,
     2009    2008    2009    2008

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

           

Total shipments (barrel miles per day) (4)

   56,848,807    43,769,684    58,145,900    44,128,921

Revenue per barrel mile (cents)

   0.612    0.638    0.595    0.609

Terminal Facilities:

           

Terminal throughput (bpd):

           

Refined product terminals (3)

   465,206    437,018    462,969    428,146

Nederland terminal

   559,874    545,105    619,297    541,517

Refinery terminals (5)

   609,020    646,478    597,191    647,891

Crude Oil Pipeline System: (1)(2)(6)

           

Crude oil pipeline throughput (bpd)

   611,000    649,274    648,232    672,877

Crude oil purchases at wellhead (bpd)

   176,643    176,739    183,047    175,209

Gross margin per barrel of pipeline throughput (cents) (7)

   46.5    57.2    77.6    52.2

 

(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 Romulus, MI terminal and the MagTex refined products pipeline and terminals 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) Includes results from the Partnership’s purchase of the Excel pipeline from the acquisition date.
(7) 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
September 30,
2009
    Three Months Ended
September 30,
2008
    Nine Months Ended
September 30,
2009
    Nine Months Ended
September 30,
2008
 

Net Income

  $ 48,460      $ 50,334      $ 196,009      $ 139,160   

Add: Interest cost and debt expense; net

    11,421        7,529        32,649        23,291   

Add. Depreciation and amortization

    12,240        10,010        35,328        29,499   

Add: Impairment charge

    —          —          —          5,674   
                               

EBITDA

    72,121        67,873        263,986        197,624   

Less: Interest cost and debt expense; net

    (11,421     (7,529     (32,649     (23,291

Less: Maintenance Capital

    (6,304     (7,884     (15,326     (15,655

Add: Sunoco reimbursements

    —          —          —          1,851   
                               

Distributable Cash Flow (“DCF”)

  $ 54,396      $ 52,460      $ 216,011      $ 160,529   
                               

Earnings before interest, taxes, depreciation and amortization (“EBITDA”)

 

      Twelve Months Ended
September 30, 2009
 

Net Income

   $ 271,329   

Add: Interest cost and debt expense, net

     45,341   

Less: Capitalized interest

     (4,871

Add: Depreciation and amortization

     45,883   
        

EBITDA

   $ 357,682   
        

Total Debt as of September 30, 2009

   $ 889,374   

Total Debt to EBITDA Ratio

     2.5x   


An investor call with management regarding the third-quarter results is scheduled for Monday afternoon, October 26 at 2:00 pm 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 34719298”. 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 #34719298

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 10.1 million shell barrels of refined products terminal capacity and approximately 22.4 million shell barrels of crude oil terminal capacity (including approximately 19.0 million shell barrels of capacity at the Texas Gulf Coast Nederland Terminal). The Crude Oil Pipeline System consists of approximately 3,850 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. For additional information visit Sunoco Logistics’ web site at www.sunocologistics.com.

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-Q filed with the Securities and Exchange Commission on August 5, 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
Third Quarter 2009
Earnings Conference Call
October 26, 2009
Sunoco Logistics Partners L.P.
Exhibit 99.2


Forward-Looking Statement
You should review this slide presentation in conjunction with the third quarter 2009 earnings
conference call for Sunoco Logistics Partners L.P., held on October 26 at 2:00 p.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
#34719298.
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 # 34719298.
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-Q, filed
with the Securities and Exchange Commission on August 5, 2009.  We undertake no obligation to update
publicly any forward-looking statements whether as a result of new information or future events.
2


Q3 2009 Assessment
Net
income
for
the
third
quarter
2009
was
$48.5
million
compared
to
$50.3
million in the prior year’s quarter
Distributable cash flow increased to $54.4 million, a 3.7% increase from third
quarter 2008
Completed construction of the Nederland to Motiva’s Port Arthur pipeline and
storage project
Increased total distribution to $1.065 ($4.26 annualized) per unit, an 10.4 percent
increase over the prior year’s distribution
Represents the twenty-fifth distribution increase in the past twenty-six
quarters
Debt to EBITDA ratio of 2.5x for the last twelve months
3


WTI NYMEX Month 2 vs
Month 1
-2
0
2
4
6
2005
2006
2007
2008
2009
-2
0
2
4
6
MB
contango
backwardation
4


Q3 2009 Financial Highlights
($ in millions, unaudited)
Three Months Ended
Nine Months Ended
September 30,
September 30,
2009
2008
2009
2008
Sales and operating revenue
1,420.0
$  
2,829.5
$  
3,740.8
$  
8,539.3
$  
Other income
8.8
           
6.3
           
21.3
         
19.9
         
Total revenues
1,428.8
    
2,835.8
    
3,762.1
    
8,559.2
    
Cost of products sold and other operating expenses
1,342.0
    
2,752.6
    
3,450.5
    
8,316.7
    
Depreciation and amortization
12.2
         
10.0
         
35.3
         
29.5
         
Selling, general and administrative expenses
14.7
         
15.3
         
47.6
         
44.8
         
Impairment Charges
-
              
-
              
-
              
5.7
           
Total costs and expenses
1,368.9
    
2,777.9
    
3,533.4
    
8,396.7
    
Operating income
59.9
         
57.9
         
228.7
       
162.5
       
Interest cost and debt expense, net
12.6
         
8.5
           
36.3
         
25.9
         
Capitalized interest
(1.2)
          
(0.9)
          
(3.6)
          
(2.6)
          
Net Income
48.5
$       
50.3
$       
196.0
$     
139.2
$     
5


Q3 2009 Financial Highlights
6
(amounts in millions, except unit and per share unit amounts, unaudited)
Three Months Ended
Nine Months Ended
September 30,
September 30,
2009
2008
2009
2008
Calculation of Limited Partners' interest:
Net Income
48.5
$        
50.3
$        
196.0
$      
139.2
$      
Less: General Partners' interest
(13.4)
(9.7)
(38.9)
(26.2)
Limited Partners' interest in Net Income
35.1
$        
40.6
$        
157.1
$      
113.0
$      
Net Income per Limited Partner unit:
Basic
(1)
1.13
$        
1.42
$        
5.22
$        
3.94
$        
Diluted
(1)
1.13
$        
1.41
$        
5.19
$        
3.92
$        
Weighted Average Limited Partners' units
outstanding (in thousands):
Basic
30,981
28,657
30,085
28,648
Diluted
31,190
28,846
30,288
28,831
(1) Effective January 1, 2009, the Partnership changed its calculation of earnings per unit to conform to updated accounting guidance that 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 $0.22 and $0.56 for the three and nine
months ended September 30, 2008 respectively.


Q3 2009 Financial Highlights
( $ in millions, unaudited)
Three Months Ended
Nine Months Ended
September 30,
September 30,
2009
2008
2009
2008
Capital Expenditure Data:
Maintenance capital expenditures
6.3
$               
7.8
$               
15.3
$            
15.7
$            
Expansion capital expenditures
82.1
               
28.7
               
143.5
            
73.4
               
Total
88.4
$            
36.5
$            
158.8
$          
89.1
$            
September 30,
December 31,
2009
2008
Balance Sheet Data (at period end):
Cash and cash equivalents
2.0
$               
2.0
$               
Total Debt
889.4
            
747.6
            
Total Partners' Capital
853.0
            
669.9
            
7


Q3 2009 Financing Update
($ in millions, unaudited)
8
Balance as of:
September 30, 2009
December 31, 2008
Revolving Credit Facilities
(1)
:
$400 million -
due November 2012
258,723
$                       
323,385
$                       
$100 million -
due May 2009
-
-
$62.5 million -
due September 2011
31,250
-
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
(599)
(754)
Total Debt
889,374
$                     
747,631
$                     
(1) As of September 30, 2009, the Partnership has unutilized borrowing capacity of $167.5 million under its
revolving credit facilities.


Refined Products Pipeline System
9
(amounts in millions, unless otherwise noted, unaudited)
Three Months Ended
Nine Months Ended
September 30,
September 30,
2009
(4)
2008
(3)
2009
(4)
2008
(3)
Financial Highlights
Sales and operating revenue
32.0
$      
25.7
$      
94.6
$      
73.6
$      
Other income
3.9
2.3
9.2
6.5
Total revenues
35.9
28.0
103.8
80.1
Operating expenses
14.4
11.1
43.7
33.6
Depreciation and amortization
3.2
2.2
9.6
6.6
Selling, general and administrative expenses
5.0
5.2
16.1
15.1
Operating income
13.3
$      
9.5
$        
34.4
$      
24.8
$      
Operating Highlights
Total shipments (mm barrel miles per day)
56.8
43.8
58.1
44.1
Revenue per barrel mile (cents)
0.612
0.638
0.595
0.609
(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.
(1)
(2)


Terminal Facilities
10
(amounts in millions, unless otherwise noted, unaudited)
Three Months Ended
Nine Months Ended
September 30,
September 30,
2009
2008
2009
2008
Financial Highlights
Sales and operating revenue
46.2
$      
40.6
$      
139.4
$    
119.3
$    
Other income
-
-
1.4
0.8
Total revenues
46.2
40.6
140.8
120.1
Operating expenses
15.7
17.9
48.4
45.5
Depreciation and amortization
5.2
4.2
14.5
12.1
Selling, general and administrative expenses
4.6
4.8
14.8
13.9
Impairment charge
-
-
-
5.7
Operating income
20.7
$      
13.7
$      
63.1
$      
42.9
$      
Operating Highlights
Terminal throughput (000's bpd)
Refined
product
terminals
(2)
465.2
437.0
463.0
428.1
Nederland terminal
559.9
545.1
619.3
541.5
Refinery
terminals
(1)
609.0
646.5
597.2
648.0
(1) Consists of the Partnership 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
and the Romulus, MI refined products terminals from the date of acquisition.


Crude Oil Pipeline System
11
(amounts in millions, unless otherwise noted, unaudited)
Three Months Ended
Nine Months Ended
September 30,
September 30,
2009
2008
(3)
2009
2008
(3)
Financial Highlights
Sales and operating revenue
1,341.9
2,763.2
3,506.8
8,346.5
Other income
4.9
4.0
10.7
12.5
Total revenues
1,346.8
2,767.2
3,517.5
8,359.0
Cost of products sold and other operating expenses
1,311.9
2,723.6
3,358.3
8,237.6
Depreciation and amortization
3.9
3.6
11.2
10.7
Selling, general and administrative expenses
5.1
5.4
16.8
15.9
Operating income
25.9
$      
34.6
$      
131.2
$    
94.8
$      
Operating Highlights
(1)(4)
Terminal throughput (000's bpd)
Crude oil pipeline throughput (000's bpd)
611.0
649.3
648.2
672.9
Crude oil purchases at wellhead (000's bpd)
176.6
176.7
183.0
175.2
Gross
margin
per
barrel
of
pipeline
throughput
(cents)
(2)
46.5
57.2
77.6
52.2
(1) Excludes amounts attributable to equity ownership interests in the corporate joint ventures.
(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.
(4) Includes results from the Partnership's purchase of the Excel pipeline from the acquisition date.


Appendix
Sunoco Logistics Partners L.P.
12


Non-GAAP Financial Measures
($ in thousands, unaudited)
Three Months Ended
Nine Months Ended
September 30,
September 30,
2009
2008
2009
2008
Net Income
48,460
$          
50,334
$          
196,009
$        
139,160
$        
Add: Interest cost and debt expense, net
12,592
            
8,506
               
36,278
            
25,904
            
Less: Capitalized Interest
(1,171)
            
(977)
                
(3,629)
            
(2,613)
            
Add: Depreciation and amortization
12,240
            
10,010
            
35,328
            
29,499
            
Add: Impairment charge
-
                  
-
                  
-
                  
5,674
               
EBITDA
72,121
$          
67,873
$          
263,986
$        
197,624
$        
Less: Interest expense
(11,421)
          
(7,529)
            
(32,649)
          
(23,291)
          
Less: Maintenance capital
(6,304)
            
(7,884)
            
(15,326)
          
(15,655)
          
Add: Sunoco reimbursements
-
                  
-
                  
-
                  
1,851
               
Distributable Cash Flow ("DCF")
54,396
$          
52,460
$          
311,961
$        
160,529
$        
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. 
13


Non-GAAP Financial Measures
($ in thousands, unaudited)
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
Twelve months ended
and amortization ("EBITDA")
September 30, 2009
Net Income
271,329
$                     
Add: Interest cost and debt expense
45,341
                          
Less: Capitalized interest
(4,871)
                           
Add: Depreciation and amortization
45,883
                          
EBITDA
357,682
$                     
Total Debt as of September 30, 2009
889,374
$                     
Total Debt to EBITDA Ratio
2.5
                                
14


Refined Products Pipeline System Recast
(amounts in millions, unless otherwise noted, unaudited)
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
2.3
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
15


Crude Oil Pipeline System Recast
(amounts in millions, unless otherwise noted, unaudited)
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)
3,216.1
3.6
5.0
$    32.8
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
16