e8vk
 

 
 
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 (Date of earliest event reported): July 27, 2005
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)
Mellon Bank Center, 1735 Market Street, Philadelphia, PA 19103-7583
 
(Address of principal executive offices) (Zip Code)
(215) 977-3000
 
(Registrant’s telephone number, including area code)
Ten Penn Center, 1801 Market Street, Philadelphia, PA 19103-1699
 
(Former name or former address, if changed since last report)

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

o   Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
 
o   Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
 
o   Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
 
o   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.
     The press release announcing the financial results for Sunoco Logistics Partners L.P.’s (the “Partnership’s”) 2005 second quarter is attached as Exhibit 99.1 and is incorporated herein by reference.
     The information in this report, being furnished pursuant to Item 2.02 and 7.01 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 7.01.  Regulation FD Disclosure.
     On July 27, 2005, the Partnership issued a press release announcing its financial results for the second quarter 2005. Additional information concerning the Partnership’s second quarter earnings was presented to investors in a teleconference call July 28, 2005. A copy of the slide presentation is attached as Exhibit 99.2 and is incorporated herein by reference.
Item 9.01.  Financial Statements and Exhibits.
     (c)  Exhibits
     
99.1
  Press release dated July 27, 2005.
 
   
99.2
  Slide presentation given July 28, 2005 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.

 


 

SIGNATURES
     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 hereunto duly authorized.
         
  SUNOCO LOGISTICS PARTNERS LP.
 
 
  By:   Sunoco Partners LLC,    
    its General Partner   
         
     
  By:   /s/ COLIN A. OERTON    
    Colin A. Oerton   
    Vice President and Chief
Financial Officer 
 
 

July 27, 2005

 


 

EXHIBIT INDEX
     
Exhibit    
No.   Exhibit
Exhibit 99.1 Exhibit 99.2
  Press Release dated July 27, 2005
Slide presentation given July 28, 2005 during investor teleconference.

 

exv99w1
 

News Release
(SUNOCO LOGISTICS LOGO)   Sunoco Logistics Partners L.P.
1735 Market Street
Philadelphia, Pa. 19103-7583
For further information contact:   For release: 5.00 p.m. July 27, 2005
Jerry Davis (media) 215-977-6298
Colin Oerton (investors) 866-248-4344
No. 15
SUNOCO LOGISTICS PARTNERS L.P. REPORTS SECOND QUARTER RESULTS
AND DECLARES INCREASED SECOND QUARTER DISTRIBUTION
OF $0.6375 PER COMMON AND SUBORDINATED UNIT
          PHILADELPHIA, July 27, 2005 — Sunoco Logistics Partners L.P. (NYSE: SXL) today announced net income for the second quarter ended June 30, 2005 of $17.8 million, or $0.68 per limited partner unit on a diluted basis, compared with $17.0 million for the second quarter of 2004, or $0.67 per limited partner unit on a diluted basis. For the six months ended June 30, 2005, net income was $33.1 million compared with $30.0 million for six months ended June 30, 2004.
          Sunoco Partners LLC, the general partner of Sunoco Logistics Partners L.P., also declared an increased cash distribution for the second quarter 2005 of $0.6375 per common and subordinated partnership unit ($2.55 annualized) payable August 12, 2005 to unitholders of record on August 8, 2005, an increase of $0.0125 per partnership unit on a quarterly basis ($0.05 annualized increase).
          “We are pleased to announce a 2.0% increase in the distribution to our unitholders, representing the eighth distribution increase in the past nine quarters”, said Deborah M. Fretz, President and Chief Executive Officer. “Our base business continues to have strong operating results based on this quarter’s performance of the Terminal Facilities as well as the Western Pipeline System. We also anticipate closing on the $100 million purchase of a Texas crude oil pipeline system within the next thirty days.”
          Net income for the second quarter 2005 was $17.8 million, a $0.8 million increase from net income of $17.0 million for the second quarter 2004. The quarter over quarter increase was due mainly to higher pipeline volumes and lower pipeline operating costs in the Western pipeline system and higher Terminal Facilities results, partially offset by lower Eastern Pipeline System results and Western Pipeline System lease acquisition margins.
          Net income for the six months ended June 30, 2005 was $33.1 million, a $3.1 million increase from net income of $30.0 million for the first half of 2004. The increase was due mainly to the operating results of the 2004 acquisitions, higher Terminal Facilities results and higher pipeline volumes and lower pipeline operating costs in the Western pipeline system, partially offset by lower Western Pipeline System lease acquisition margins.

 


 

Segmented Second Quarter Results
Eastern Pipeline System
          Operating income for the Eastern Pipeline System decreased $0.8 million to $8.2 million for the second quarter 2005 from $8.9 million for the second quarter 2004. This decrease was primarily the result of a $0.9 million decrease in sales and other operating revenue and $0.4 million decrease in other income, partially offset by a $0.3 million decrease in operating expenses. Sales and other operating revenue decreased from $24.3 million for the prior year’s quarter to $23.4 million for the second quarter 2005 mainly due to a decrease in total shipments partially offset by higher revenue per barrel mile. The decrease in shipments was principally the result of lower throughput on the Marysville to Toledo crude oil pipeline caused by production issues at two third-party Canadian synthetic crude oil plants as a result of fire damage, partially offset by higher volumes on the Harbor pipeline due to the acquisition of an additional one-third interest in late June 2004. Management expects lower crude oil throughput on the Marysville to Toledo crude oil pipeline through the third quarter of 2005 due to the continued reduced production at one of the third-party facilities. Other income decreased to $3.2 million for the second quarter 2005 from $3.6 million for the prior year’s quarter due primarily to a decrease in joint venture equity income. Operating expenses decreased from $11.4 million in the second quarter 2004, to $11.1 million for the second quarter 2005 due mainly to the timing of scheduled maintenance activity.
Terminal Facilities
          The Terminal Facilities business segment had operating income of $9.3 million for the second quarter 2005, an increase of $0.2 million from $9.1 million for the prior year’s second quarter. Total revenues increased $1.1 million from the prior year’s second quarter to $27.9 million for the second quarter 2005 due primarily to the purchase of two refined product terminals located in Baltimore, Maryland and Manassas, Virginia in late April 2004, and the acquisition of a refined product terminal located in Columbus, Ohio in November 2004. Operating expenses increased $1.3 million from the prior year’s second quarter to $11.8 million for the second quarter 2005 due principally to the acquired assets.
Western Pipeline System
          Operating income for the Western Pipeline System increased $1.6 million to $5.7 million for the second quarter 2005 from $4.1 million for the second quarter 2004. The increase was primarily the result of higher crude oil pipeline throughput volumes, lower pipeline operating expenses, and higher other income partially offset by lower lease acquisition margins. The increase in pipeline volumes was due mainly to higher throughput on the Nederland to Longview, Texas pipeline. Other income increased to $0.9 million in the second quarter 2005, compared to $0.2 million in the second quarter 2004, due to higher equity income from the ownership in the West Texas Gulf pipeline. Total revenues and cost of products sold and operating expenses increased in the second quarter 2005 compared with the prior year’s quarter due principally to an increase in the price of crude oil. The average price of West Texas Intermediate crude oil at Cushing, Oklahoma, increased to an average price of $53.13 per barrel for the second quarter 2005 from $38.34 per barrel for the second quarter 2004.

 


 

Segmented Six Month Results
Eastern Pipeline System
          Operating income for the Eastern Pipeline System for the six months ended June 30, 2005 and 2004 was unchanged at $16.9 million. Sales and other operating revenue remained relatively constant over this period due to a decrease in total shipments, offset by higher revenue per barrel mile. The decrease in shipments was principally the result of lower throughput on the Marysville to Toledo crude oil pipeline due mainly to the production issues previously discussed, partially offset by higher volumes, due to the second quarter 2004 Harbor pipeline acquisition. Other income increased to $6.3 million for the first half of 2005 from $6.0 million for the prior year’s corresponding period due primarily to an increase in joint venture equity income. Operating expenses increased from $21.4 million in the first half 2004, to $21.7 million for the first half of 2005 due mainly to the timing of scheduled maintenance activity.
Terminal Facilities
          The Terminal Facilities business segment had operating income of $18.8 million for the six months ended June 30, 2005, an increase of $2.5 million from $16.3 million for the prior year’s corresponding period. Total revenues increased $5.7 million from the prior year’s first half to $55.8 million for the first half of 2005 due primarily to the acquisition of the Eagle Point logistics assets in March 2004 and other acquisitions previously discussed. Operating expenses increased $2.7 million from the prior year’s first half to $22.8 million for the first half of 2005 due principally to the acquired assets.
Western Pipeline System
          Operating income for the Western Pipeline System increased $1.3 million to $8.0 million for the six months ended June 30, 2005 from $6.8 million for the corresponding prior year period. The increase was primarily the result of higher crude oil pipeline volumes and lower pipeline operating expenses, partially offset by lower lease acquisition margins. The increase in pipeline volumes was due mainly to higher throughput on the Nederland to Longview, Texas pipeline. Total revenues and cost of products sold and operating expenses increased in the first half of 2005 compared with the prior year’s first half due principally to an increase in the price of crude oil. The average price of West Texas Intermediate crude oil at Cushing, Oklahoma, increased to an average price of $51.53 per barrel for the first half of 2005 from $36.75 per barrel for the first half of 2004.
Other Analysis
Financing Costs
          Net interest expense increased $0.2 million for the second quarter 2005 and $0.7 million for the six months ended June 30, 2005, compared to the prior year’s respective periods, primarily due to higher interest rates on our revolving credit facility. Total debt outstanding at June 30, 2005 of $313.4 million consists of $248.9 million of the Senior Notes and $64.5 million of borrowings under the Partnership’s credit facility.

 


 

Capital Expenditures
          Maintenance capital expenditures increased $0.6 million to $6.0 million for the second quarter 2005 and increased $2.0 million to $10.9 million for the six months ended June 30, 2005 due primarily to the differences in timing of scheduled maintenance activity between the periods. Management anticipates maintenance capital expenditures, excluding reimbursable amounts under agreements discussed below, to be approximately $27.5 million for the year ended December 31, 2005. A decrease in the 2005 expenditures, caused by a reallocation of the Partnership’s maintenance capital expenditure program from non pipeline integrity, to reimbursable pipeline integrity management expenditures, will be offset by an increase of approximately $4 million in capital expenditures associated with the Partnerships’ Western Pipeline System headquarters move, from Tulsa to Houston, expected in early 2006.
          Expansion capital expenditures decreased by $19.8 million to $4.1 million for the second quarter 2005 due primarily to the acquisition of two refined product terminals for $12.0 million in April 2004, and the $7.3 million acquisition of the Harbor pipeline in June 2004. Expansion capital expenditures decreased by $37.0 million to $7.0 million for the six months ended June 30, 2005 due primarily to the acquisitions previously mentioned and the $20.0 million acquisition of the Eagle Point logistics assets in March 2004.
Reimbursements Under Agreements with Sunoco
          Under agreements with Sunoco, the Partnership received reimbursement of $0.5 million and $1.2 million for the second quarter 2005 and 2004, respectively, and $0.9 million and $1.2 million for the six months ended June 30, 2005 and 2004, respectively, for certain maintenance capital expenditures and operating expenses associated with improvements to certain assets incurred during the period. The reimbursements of these amounts were recorded by the Partnership as capital contributions.

 


 

Sunoco Logistics Partners L.P.
Financial Highlights
(in thousands, except units and per unit amounts)
(unaudited)
                                 
    Three Months Ended     Six Months Ended  
    June 30,     June 30,  
    2005     2004     2005     2004  
Income Statement
                               
Sales and other operating revenue
  $ 1,080,445     $ 816,980     $ 2,092,294     $ 1,561,887  
Other income
    4,089       3,708       7,716       6,877  
 
                       
Total Revenues
    1,084,534       820,688       2,100,010       1,568,764  
 
                       
Cost of products sold and operating expenses
    1,041,388       778,155       2,016,299       1,488,847  
Depreciation and amortization
    7,493       7,769       15,615       15,308  
Selling, general and administrative expenses
    12,507       12,637       24,424       24,696  
 
                       
Total costs and expenses
    1,061,388       798,561       2,056,338       1,528,851  
 
                       
Operating income
    23,146       22,127       43,672       39,913  
Net interest expense
    5,352       5,153       10,580       9,928  
 
                       
Net Income
  $ 17,794     $ 16,974     $ 33,092     $ 29,985  
 
                       
 
                       
 
                               
Calculation of Limited Partners’ interest:
                               
Net Income
  $ 17,794     $ 16,974     $ 33,092     $ 29,985  
Less: General Partner’s interest
    (1,156 )     (762 )     (2,078 )     (1,257 )
 
                       
Limited Partners’ interest in Net Income
  $ 16,638     $ 16,212     $ 31,014     $ 28,728  
 
                       
 
                       
 
                               
Net Income per Limited Partner unit
                               
Basic
  $ 0.69     $ 0.68     $ 1.29     $ 1.23  
 
                       
 
                       
Diluted
  $ 0.68     $ 0.67     $ 1.28     $ 1.22  
 
                       
 
                       
 
                               
Weighted average Limited Partners’ units outstanding:
                               
Basic
    24,144,043       23,908,496       24,116,585       23,340,145  
 
                       
 
                       
Diluted
    24,303,921       24,139,933       24,295,440       23,557,625  
 
                       
 
                       
 
                               
Capital Expenditure Data:
                               
Maintenance capital expenditures
  $ 6,003     $ 5,452     $ 10,904     $ 8,868  
Expansion capital expenditures
    4,086       23,868       7,026       44,038  
 
                       
Total
  $ 10,089     $ 29,320     $ 17,930     $ 52,906  
 
                       
 
                       
                                 
    June 30, 2005     Dec. 31, 2004                  
Balance Sheet Data (at period end):
                       
Cash and cash equivalents
  $ 45,212     $ 52,660          
Total Debt
    313,389       313,305          
Total Partners’ Capital
    461,484       460,594          

 


 

Sunoco Logistics Partners L.P.
Earnings Contribution by Business Segment
(in thousands, unaudited)
                                 
    Three Months Ended     Six Months Ended  
    June 30,     June 30,  
    2005     2004     2005     2004  
Eastern Pipeline System:
                               
Sales and other operating revenue
  $ 23,441     $ 24,292     $ 46,945     $ 47,016  
Other income
    3,179       3,556       6,250       6,036  
 
                       
Total Revenues
    26,620       27,848       53,195       53,052  
 
                       
Operating expenses
    11,119       11,424       21,736       21,388  
Depreciation and amortization
    2,607       2,698       5,206       5,398  
Selling, general and administrative expenses
    4,740       4,820       9,399       9,389  
 
                       
Operating Income
  $ 8,154     $ 8,906     $ 16,854     $ 16,877  
 
                       
 
                       
 
                               
Terminal Facilities:
                               
Total Revenues
    27,886       26,744       55,814       50,114  
 
                       
Operating expenses
    11,751       10,488       22,790       20,094  
Depreciation and amortization
    3,431       3,686       7,515       7,139  
Selling, general and administrative expenses
    3,454       3,472       6,722       6,601  
 
                       
Operating Income
  $ 9,250     $ 9,098     $ 18,787     $ 16,280  
 
                       
 
                       
 
                               
Western Pipeline System:
                               
Sales and other operating revenue
  $ 1,029,118     $ 765,944     $ 1,989,536     $ 1,464,757  
Other income
    910       152       1,465       841  
 
                       
Total Revenues
    1,030,028       766,096       1,991,001       1,465,598  
 
                       
Cost of products sold and operating expenses
    1,018,518       756,243       1,971,773       1,447,365  
Depreciation and amortization
    1,455       1,385       2,894       2,771  
Selling, general and administrative expenses
    4,313       4,345       8,303       8,706  
 
                       
Operating Income
  $ 5,742     $ 4,123     $ 8,031     $ 6,756  
 
                       
 
                       

 


 

Sunoco Logistics Partners L.P.
Operating Highlights
(unaudited)
                                 
    Three Months Ended     Six Months Ended  
    June 30,     June 30  
    2005     2004     2005     2004  
Eastern Pipeline System: (1)
                               
Total shipments (barrel miles per day) (2)
    55,429,896       59,047,378       55,514,812       56,977,850  
Revenue per barrel mile (cents)
    0.465       0.452       0.467       0.453  
 
                                       
Terminal Facilities:
                               
Terminal throughput (bpd):
                               
Refined product terminals
    383,286       335,571       389,619       308,181  
Nederland terminal
    452,571       490,637       472,133       490,473  
Refinery terminals (3)
    709,023       693,978       699,459       689,789  
 
                                       
Western Pipeline System: (1)
                               
Crude oil pipeline throughput (bpd)
    320,243       301,399       319,113       299,958  
Crude oil purchases at wellhead (bpd)
    191,820       187,445       193,325       188,065  
Gross margin per barrel of pipeline throughput (cents) (4)
    31.4       30.3       25.7       26.8  
 
(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)   Consists of the Partnership’s Fort Mifflin Terminal Complex, the Marcus Hook Tank Farm and the Eagle Point Dock.
(4)   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.
          An investor call with management regarding our second-quarter results is scheduled for Thursday morning, July 28 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 7700227”. 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#7700227.

 


 

          Sunoco Logistics Partners L.P. (NYSE: SXL), headquartered in Philadelphia, was formed to acquire, own and operate substantially all of Sunoco, Inc.’s refined product and crude oil pipelines and terminal facilities. The Eastern Pipeline System consists of approximately 1,900 miles of primarily refined product pipelines 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 8.9 million barrels of refined product terminal capacity and 16.0 million barrels of crude oil terminal capacity (including 12.5 million barrels of capacity at the Texas Gulf Coast Nederland Terminal). The Western Pipeline System consists of approximately 2,450 miles of crude oil pipelines, located principally in Oklahoma and Texas, and a 43.8 percent interest the West Texas Gulf Pipe Line Company. For additional information visit Sunoco Logistics’ web site at www.sunocologistics.com.
          NOTE: Those statements made in this release that are not historical facts are forward-looking statements. Although Sunoco Logistics Partners L.P. (the “Partnership”) 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 March 31, 2005 Quarterly Report on Form 10-Q filed with the Securities and Exchange Commission on May 9, 2005. 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 -

 

exv99w2
 

Second Quarter 2005 Earnings Conference Call July 28, 2005 Sunoco Logistics Partners L.P.


 

Forward-Looking Statement You should review this slide presentation in conjunction with the second quarter 2005 earnings conference call for Sunoco Logistics Partners L.P., held on July 28, 2005 at 9:00 a.m. EDT. You may listen to the audio portion of the conference call on this website. An audio recording also will be available after the call's completion by dialing 1-800-642-1687. International callers should dial 1-706-645-9291. Please enter Conference ID #7700227. 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 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 March 31, 2005 Quarterly Report on Form 10-Q, filed with the Securities and Exchange Commission on May 9, 2005. We undertake no obligation to update publicly any forward-looking statements whether as a result of new information or future events. 2


 

Q2 2005 Milestones Second quarter 2005 net income of $17.8 million or $0.68 per L.P. unit, as compared to $17.0 million or $0.67 per L.P. unit in the prior year quarter 2005 first half net income of $33.1 million, a 10.4 percent increase over last year's first half net income of $30.0 million Increase in distribution of $0.0125 ($0.05 annualized) per unit to $0.6375 ($2.55 annualized), a 2.0 percent increase over the prior quarter Eighth distribution increase in past nine quarters On May 16 announced the acquisition of a $100 million crude oil pipeline system and a storage facility located in Texas Expected to close within next 30 days 2.775 million common units issued: net proceeds were used to redeem common units owned by Sunoco, Inc. Reduces Sunoco's ownership to 51.0%, including 2.0% G.P. interest 3


 

Q2 2005 Financial Highlights ($ in millions, unaudited) 4 Three Months Ended June 30, Three Months Ended June 30, Three Months Ended June 30, Six Months Ended June 30, Six Months Ended June 30, Six Months Ended June 30, 2005 2004 2005 2004 Sales and other operating revenue Other income $ 1,080.4 4.1 $ 817.0 3.7 $ 2,092.3 7.7 $ 1,561.9 6.9 Total revenues 1,084.5 820.7 2,100.0 1,568.8 Cost of products sold and operating expenses Depreciation and amortization Selling, general and administrative expenses Total costs and expenses 1,041.4 7.5 12.5 1,061.4 778.2 7.8 12.6 798.6 2,016.3 15.6 24.4 2,056.3 1,488.8 15.3 24.7 1,528.9 Operating income Net interest expense 23.1 5.4 22.1 5.2 43.7 10.6 39.9 9.9 Net Income $ 17.8 $ 17.0 $ 33.1 $ 30.0


 

Q2 2005 Financial Highlights 5 (amounts in millions, except unit and per unit amounts, unaudited) Three Months Ended June 30, Three Months Ended June 30, Three Months Ended June 30, Six Months Ended June 30, Six Months Ended June 30, Six Months Ended June 30, 2005 2004 2005 2004 Calculation of Limited Partners' interest: Net Income Less: General Partner's interest $ 17.8 (1.2) $ 17.0 (0.8) $ 33.1 (2.1) $ 30.0 (1.3) Limited Partners' interest in Net Income $ 16.6 $ 16.2 $ 31.0 $ 28.7 Net Income per Limited Partner unit: Basic $ 0.69 $ 0.68 $ 1.29 $ 1.23 Diluted $ 0.68 $ 0.67 $ 1.28 $ 1.22 Weighted average Limited Partners' units outstanding (in thousands): Basic 24,144 23,908 24,117 23,340 Diluted 24,304 24,140 24,295 23,558


 

Eastern Pipeline System (amounts in millions, unless otherwise noted, unaudited) 6 57.0 0.453 55.5 0.467 59.0 0.452 55.4 0.465 Total shipments (mm barrel miles per day) (2) Revenue per barrel mile (cents) Operating Highlights(1) 21.4 5.4 9.4 $ 16.9 21.7 5.2 9.4 $ 16.9 11.4 2.7 4.8 $ 8.9 11.1 2.6 4.7 $ 8.2 Operating expenses Depreciation and amortization Selling, general and administrative expenses Operating income $ 47.0 6.0 53.1 $ 46.9 6.3 53.2 $ 24.3 3.6 27.8 $ 23.4 3.2 26.6 Sales and other operating revenue Other income Total revenues Financial Highlights 2004 2005 2004 2005 Six Months Ended June 30, Three Months Ended June 30, (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.


 

Terminal Facilities (amounts in millions, unless otherwise noted, unaudited) 7 Three Months Ended June 30, Three Months Ended June 30, Three Months Ended June 30, Six Months Ended June 30, Six Months Ended June 30, Six Months Ended June 30, 2005 2004 2005 2004 Financial Highlights Total revenues $ 27.9 $ 26.7 $ 55.8 $ 50.1 Operating expenses Depreciation and amortization Selling, general and administrative expenses 11.8 3.4 3.5 10.5 3.7 3.5 22.8 7.5 6.7 20.1 7.1 6.6 Operating income $ 9.3 $ 9.1 $ 18.8 $ 16.3 Operating Highlights Terminal throughput (000's bpd) Refined product terminals Nederland terminal Refinery terminals (1) 383.3 452.6 709.0 335.6 490.6 694.0 389.6 472.1 699.5 308.2 490.5 689.8 (1) Consists of the Partnership's Fort Mifflin Terminal Complex, the Marcus Hook Tank Farm and the Eagle Point Dock.


 

Western Pipeline System 8 (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. (amounts in millions, unless otherwise noted, unaudited) Three Months Ended June 30, Three Months Ended June 30, Three Months Ended June 30, Six Months Ended June 30, Six Months Ended June 30, Six Months Ended June 30, 2005 2004 2005 2004 Financial Highlights Sales and other operating revenue Other income $ 1,029.1 0.9 $ 765.9 0.2 $ 1,989.5 1.5 $ 1,464.8 0.8 Total revenues 1,030.0 766.1 1,991.0 1,465.6 Cost of products sold and operating expenses 1,018.5 756.2 1,971.8 1,447.4 Depreciation and amortization 1.5 1.4 2.9 2.8 Selling, general and administrative expenses 4.3 4.3 8.3 8.7 Operating income $ 5.7 $ 4.1 $ 8.0 $ 6.8 Operating Highlights(1) Crude oil pipeline throughput (000's bpd) Crude oil purchases at wellhead (000's bpd) Gross margin per barrel of pipeline throughput (cents)(2) 320.2 191.8 31.4 301.4 187.4 30.3 319.1 193.3 25.7 300.0 188.1 26.8


 

Q2 2005 Financial Highlights 9 ($ in millions, unaudited) Three Months Ended June 30, Three Months Ended June 30, Three Months Ended June 30, Six Months Ended June 30, Six Months Ended June 30, Six Months Ended June 30, 2005 2004 2005 2004 Capital Expenditure Data: Maintenance capital expenditures $ 6.0 $ 5.5 $ 10.9 $ 8.9 Expansion capital expenditures 4.1 23.9 7.0 44.0 Total $ 10.1 $ 29.3 $ 17.9 $ 52.9 Reimbursement Under Agreements with Sunoco, Inc. $ 0.5 $ 1.2 $ 0.9 $ 1.2 June 30, 2005 December 31, 2004 Balance Sheet Data (at period end): Cash and cash equivalents $ 45.2 $ 52.7 Total debt 313.4 313.3 Total Partners' Capital 461.5 460.6