Attached files

file filename
8-K - SUNOCO INC--FORM 8-K - SUNOCO INCd390555d8k.htm

Exhibit 99.1

 

LOGO   

 

News Release

 

Sunoco, Inc.

1818 Market Street, Suite 1500

Philadelphia, PA 19103

  
For further information contact:    For release: IMMEDIATELY

Thomas Golembeski (media) 215-977-6298

  

Clare McGrory (investors) 215-977-6764

  

SUNOCO ANNOUNCES SECOND QUARTER 2012 RESULTS

PHILADELPHIA, August 2, 2012 — Sunoco, Inc. (NYSE: SUN) reported net income attributable to Sunoco, Inc. shareholders of $248 million ($2.35 per share diluted) for the second quarter of 2012 versus a net loss attributable to Sunoco, Inc. shareholders of $125 million ($1.03 per share diluted) for the second quarter of 2011. Excluding special items, Sunoco had income of $129 million ($1.22 per share diluted) for the second quarter of 2012 versus income of $20 million ($0.17 per share diluted) for the second quarter of 2011. Key 2012 second quarter details include:

 

   

Logistics and Retail Marketing contributed pretax income of $155 million

 

   

Refining and Supply contributed pretax income of $87 million

 

   

Pretax income from special items totaled $207 million including LIFO inventory gains of $213 million

 

   

Agreed to form Philadelphia Energy Solutions, a joint venture with The Carlyle Group, at its Philadelphia refinery

 

   

Announced definitive merger agreement to be acquired by Energy Transfer Partners, L.P.

“Sunoco had a solid quarter thanks to excellent results in its logistics and retail segments which contributed pretax income of $82 and $73 million, respectively. These businesses continue to provide steady, ratable cash flows we can count on,” said Brian P. MacDonald, Sunoco’s chairman, chief executive officer and president. “Results in our refining and supply segment rebounded during the quarter and provided a nice lift on higher realized margins.”

Commenting on the Company’s pending merger with Energy Transfer Partners, L.P. (“ETP”), MacDonald said, “We continue to move forward with the merger process as seen in ETP’s recent filing of a draft Form S-4 registration statement. We are on track and working toward closing this transaction in the fourth quarter of 2012.”

Regarding Sunoco’s pending transaction related to the Philadelphia refinery, MacDonald said, “We continue to make progress in forming the joint venture with The Carlyle Group and anticipate closing that transaction in the third quarter. I want to commend our refinery employees for achieving excellent operating results and capitalizing on the strong market conditions in the quarter.”

 

1


DETAILS OF SECOND QUARTER RESULTS

Logistics

Logistics earned $82 million pretax in the second quarter of 2012 versus $54 million in the second quarter of 2011. The increase in earnings was primarily due to expanded crude oil volumes and margins resulting from market related opportunities in West Texas and contributions from acquisitions completed during 2011. Higher crude oil pipeline fees and earnings attributable to refined product acquisition and marketing activities also contributed to the improved results.

Retail Marketing

Retail Marketing had pretax income of $73 million in the current quarter versus $69 million in the second quarter of 2011. Higher retail gasoline and diesel margins were partially offset by lower gasoline volumes.

Refining and Supply

Refining and Supply had pretax income of $87 million in the current quarter versus a $44 million loss in the second quarter of 2011. The improvement in results was largely due to higher realized margins, lower expenses attributable to the idling of the Marcus Hook refinery in December 2011 and lower depreciation expense resulting from significant asset write-downs during the second half of 2011. These positive factors were partially offset by lower production volumes. Average crude throughputs were down 34 percent versus the second quarter of 2011 as a result of the idling of the Marcus Hook refinery.

Other

Corporate administrative expenses were $19 million pretax in the current quarter versus $18 million in the second quarter of 2011. Higher accruals for incentive compensation were largely offset by lower staffing costs.

Net financing expenses and other were $26 million pretax in the second quarter of 2012 compared to $19 million in the second quarter of 2011. The increase is primarily attributable to higher interest expense associated with borrowings of Sunoco Logistics Partners L.P. and the absence of interest income related to notes receivable balances resulting from the sale of the Toledo refinery.

 

2


Income Taxes

Excluding the impact of special items, the tax expense on $197 million of pretax income from continuing operations attributable to Sunoco, Inc. shareholders for the second quarter of 2012 was $68 million compared to tax expense of $22 million on $42 million of pretax income from continuing operations attributable to Sunoco, Inc. shareholders during the second quarter of 2011. The increase in tax expense was primarily attributable to the increase in pretax income from continuing operations.

Special Items

During the second quarter of 2012, Sunoco recognized a $59 million gain ($35 million after tax) related to the reversal of certain severance, contract termination and idling reserves that are not expected to be incurred as a result of the joint venture agreement with The Carlyle Group; recognized gains of $213 million ($121 million after tax) attributable to the reduction of refined product LIFO inventories primarily attributable to the idling of the Marcus Hook refinery; recorded a $15 million provision ($8 million after tax) largely related to pension settlement losses attributable to refining operations; recorded a $21 million provision ($13 million after tax) related to an insurance reserve adjustment; and recorded a $29 million provision ($20 million after tax) largely related to additional stock-based compensation expense resulting from the spin-off of SunCoke Energy, Inc. and employee termination agreements and expenses related to the proposed merger with Energy Transfer Partners, L.P. The total net impact of special items during the second quarter of 2012 was income of $207 million ($115 million after tax).

During the second quarter of 2011, Sunoco recognized a $9 million gain ($6 million after tax) from the remeasurement of its pre-acquisition equity interests in a pipeline joint venture to fair value; recorded a $7 million provision ($4 million after tax) primarily related to asset write-downs at the Eagle Point refinery and recognized pension settlement losses of $9 million ($5 million after tax) attributable to the divestment of the Toledo refinery. The total net impact of special items during the second quarter of 2011 was a pretax loss of $7 million ($3 million after tax).

Discontinued Operations

Income from discontinued operations amounted to $4 million, net of taxes, in the second quarter of 2012 compared to a loss of $142 million, net of taxes, in the second quarter of 2011. The loss in 2011 relates primarily to asset write-downs at the Frankford and Haverhill chemicals facilities prior to their divestment.

Sunoco is a leading logistics and retail company. The Company owns the general partner interest of Sunoco Logistics Partners L.P. (NYSE: SXL), which consists of a 2-percent ownership interest and incentive distribution rights, and owns a 32-percent interest in the Partnership’s limited partner units. Sunoco Logistics Partners L.P. is an owner and operator of complementary pipeline, terminal and crude oil acquisition and marketing assets. Sunoco also has a network of approximately 4,900 retail locations in 23 states.

Anyone interested in obtaining further insights into the second quarter’s results can monitor the Company’s quarterly teleconference call, which is scheduled for 5:00 p.m. ET on August 2, 2012. It can be accessed through Sunoco’s website - www.SunocoInc.com. It is suggested that you visit the site prior to the teleconference to ensure that you have downloaded any necessary software.

 

3


Those statements made in this release that are not historical facts are forward-looking statements intended to be covered by the safe harbor provisions of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. These forward-looking statements are based upon assumptions by the Company concerning future conditions, any or all of which ultimately may prove to be inaccurate, and upon the current knowledge, beliefs and expectations of Company management. These forward-looking statements are not guarantees of future performance. The reader should not place undue reliance on these forward-looking statements, which speak only as of the date of this press release. The Company expressly disclaims any obligation to update or alter its forward-looking statements, whether as a result of new information, future events or otherwise.

Forward-looking statements are inherently uncertain and involve significant known and unknown risks and uncertainties (many of which are beyond the control of the Company) that could cause actual results to differ materially from those discussed in this release.

Such risks and uncertainties include economic, business, competitive and/or regulatory factors affecting the Company’s business, as well as uncertainties related to the outcomes of pending or future litigation, legislation, or regulatory actions. Among such risks are: changes in crude oil or natural gas prices, refining, marketing and chemicals margins, or other market conditions affecting the oil and gas industry; higher-than-expected costs of, or delays in, planned development or completion of repair projects, capital projects, acquisitions, or dispositions; operational interruptions, unforeseen technical difficulties and/or changes in technical or operating conditions; general domestic and international economic and political conditions, wars and acts of terrorism or sabotage; the outcome of commercial negotiations; the actions of competitors or regulators; the competitiveness of alternate-energy sources or product substitutes; technological developments; liability resulting from pending or future litigation; significant investment or product changes and/or liability for remedial actions or assessments under existing or future environmental regulations; gains and losses related to the acquisition, disposition or impairment of assets; recapitalizations; access to, or significantly higher costs of, capital; the effects of changes in accounting rules applicable to the Company; and changes in tax, environmental and other laws and regulations applicable to the Company’s businesses. Unpredictable or unknown factors not discussed in this release also could have material adverse effects on forward-looking statements.

In accordance with the safe harbor provisions of the Private Securities Litigation Reform Act of 1995, the Company has included in its Annual Report on Form 10-K for the year ended December 31, 2011 and in its subsequent Form 10-Q and Form 8-K filings, cautionary language identifying other important factors (though not necessarily all such factors) that could cause future outcomes to differ materially from those set forth in the forward-looking statements. For more information concerning these factors, see the Company’s Securities and Exchange Commission filings, available on the Company’s website at www.SunocoInc.com.

 

4


SUNOCO, INC.

EARNINGS PROFILE OF SUNOCO BUSINESSES

(Millions of Dollars, Except Per-Share Amounts)

(Unaudited)

 

     For the Three Months Ended  
     June 30,     March 31,  
     2012     2011     2012  

Operations:

      

Logistics

   $ 82      $ 54      $ 57   

Retail Marketing

     73        69        (6

Refining and Supply

     87        (44     (87

Corporate and Other:

      

Corporate expenses

     (19     (18     (14

Net financing expenses and other

     (26     (19     (31
  

 

 

   

 

 

   

 

 

 

Pretax income (loss) from continuing operations attributable to Sunoco, Inc. shareholders before special items

     197        42        (81

Income tax expense (benefit)

     68        22        (28
  

 

 

   

 

 

   

 

 

 

Income (loss) from continuing operations attributable to Sunoco, Inc. shareholders before special items

     129        20        (53
  

 

 

   

 

 

   

 

 

 

Special items:

      

Pretax income (loss) from special items

     207        (7     492   

Income tax expense (benefit)

     92        (4     192   
  

 

 

   

 

 

   

 

 

 
     115        (3     300   

Income (loss) from discontinued operations attributable to Sunoco, Inc. shareholders, net of income taxes

     4        (142     1   
  

 

 

   

 

 

   

 

 

 

Income (loss) from special items attributable to Sunoco, Inc. shareholders

     119        (145     301   
  

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to Sunoco, Inc. shareholders

   $ 248      $ (125   $ 248   
  

 

 

   

 

 

   

 

 

 

Earnings (loss) per share of common stock:

      

Basic:

      

Income (loss) from continuing operations attributable to Sunoco, Inc. shareholders before special items

   $ 1.23      $ 0.17      $ (0.50

Income (loss) from special items

     1.13        (1.20     2.83   
  

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to Sunoco, Inc. shareholders

   $ 2.36      $ (1.03   $ 2.33   
  

 

 

   

 

 

   

 

 

 

Diluted:

      

Income (loss) from continuing operations attributable to Sunoco, Inc. shareholders before special items

   $ 1.22      $ 0.17      $ (0.49

Income (loss) from special items

     1.13        (1.20     2.81   
  

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to Sunoco, Inc. shareholders

   $ 2.35      $ (1.03   $ 2.32   
  

 

 

   

 

 

   

 

 

 

Weighted-average number of shares outstanding (in millions):

      

Basic

     105.0        121.1        106.6   

Diluted

     105.4        121.1  *      107.1   

 

* Since the assumed issuance of common stock incentive awards would not have been dilutive, the diluted per share amounts are equal to the basic per share amounts.

 

5


SUNOCO, INC.

EARNINGS PROFILE OF SUNOCO BUSINESSES

(Millions of Dollars, Except Per-Share Amounts)

(Unaudited)

 

     For the Six Months Ended  
     June 30,  
     2012     2011  

Operations:

    

Logistics

   $ 139      $ 85   

Retail Marketing

     67        81   

Refining and Supply

     —          (182

Corporate and Other:

    

Corporate expenses

     (33     (40

Net financing expenses and other

     (57     (47
  

 

 

   

 

 

 

Pretax income (loss) from continuing operations attributable to Sunoco, Inc. shareholders before special items

     116        (103

Income tax expense (benefit)

     40        (2
  

 

 

   

 

 

 

Income (loss) from continuing operations attributable to Sunoco, Inc. shareholders before special items

     76        (101
  

 

 

   

 

 

 

Special items:

    

Pretax income from special items

     699        44   

Income tax expense

     284        26   
  

 

 

   

 

 

 
     415        18   

Income (loss) from discontinued operations attributable to Sunoco, Inc. shareholders, net of taxes

     5        (143
  

 

 

   

 

 

 

Income (loss) from special items

     420        (125
  

 

 

   

 

 

 

Net income (loss) attributable to Sunoco, Inc. shareholders

   $ 496      $ (226
  

 

 

   

 

 

 

Earnings (loss) per share of common stock:

    

Basic:

    

Income (loss) from continuing operations attributable to Sunoco, Inc. shareholders before special items

   $ 0.72      $ (0.83

Income (loss) from special items

     3.97        (1.04
  

 

 

   

 

 

 

Net income (loss) attributable to Sunoco, Inc. shareholders

   $ 4.69      $ (1.87
  

 

 

   

 

 

 

Diluted:

    

Income (loss) from continuing operations attributable to Sunoco, Inc. shareholders before special items

   $ 0.71      $ (0.83

Income (loss) from special items

     3.96        (1.04
  

 

 

   

 

 

 

Net income (loss) attributable to Sunoco, Inc. shareholders

   $ 4.67      $ (1.87
  

 

 

   

 

 

 

Weighted-average number of shares outstanding (in millions):

    

Basic

     105.8        121.0   

Diluted

     106.3        121.0  * 

 

* Since the assumed issuance of common stock incentive awards would not have been dilutive, the diluted per share amounts are equal to the basic per share amounts.

 

6


SUNOCO, INC.

FINANCIAL AND OPERATING STATISTICS

(Unaudited)

 

     For the Three Months Ended      For the Six Months Ended  
     June 30,      March 31,      June 30,  
     2012      2011      2012      2012      2011  

LOGISTICS

              

Pretax Income (Millions of Dollars)

   $ 82       $ 54       $ 57       $ 139       $ 85   

Pipeline Throughputs* (Thousands of bpd):

              

Refined Products**

     591         471         528         559         441   

Crude Oil

     1,571         1,641         1,467         1,519         1,568   

Pipeline Revenues* (Cents Per Barrel):

              

Refined Products**

     59.5         69.1         65.1         62.2         70.4   

Crude Oil

     70.0         54.2         59.6         65.0         53.5   

Crude Oil Purchases** (Thousands of bpd)

     700         637         631         665         619   

Crude Oil Gross Margin*** (Cents Per Barrel)

     88.7         61.6         80.3         84.7         35.9   

Terminal Throughput** (Thousands of bpd)

     1,550         1,643         1,567         1,559         1,604   

Cash Distributions to Sunoco From Sunoco Logistics Partners L.P. (Millions of Dollars):

              

General Partner Interest†

   $ 14       $ 12       $ 14       $ 28       $ 24   

Limited Partner Interests

     12         12         13         25         24   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Cash Distributions From Sunoco Logistics Partners L.P.

   $ 26       $ 24       $ 27       $ 53       $ 48   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

* Excludes equity interests which are not consolidated.
** Includes amounts related to 2011 acquisitions from the respective acquisition dates.
*** Sales revenue less costs of products sold, other operating and depreciation expenses divided by total crude oil sales.
Includes incentive distribution rights.

 

     For the Three Months Ended     For the Six Months Ended  
     June 30,     March 31,     June 30,  
     2012     2011     2012     2012     2011  

RETAIL MARKETING

          

Pretax Income (Loss) (Millions of Dollars)

   $ 73      $ 69      $ (6   $ 67      $ 81   

Retail Margin* (Cents Per Gallon):

          

Gasoline

     12.5        12.2        5.9        9.3        9.5   

Diesel

     15.3        12.4        8.6        12.0        9.9   

Sales (Millions of Gallons):

          

Gasoline

     1,128        1,159        1,078        2,206        2,243   

Diesel

     105        105        103        208        203   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     1,233        1,264        1,181        2,414        2,446   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Retail Gasoline Outlets, End of Period

     4,990        4,907        4,936        4,990        4,907   

Total Company-Operated Outlets, End of Period

     441        402        436        441        402   

Company-Operated Sites:

          

Gasoline and Diesel Throughput Per Site (Thousands of Gallons Per Month)

     205        211        190        198        202   

APlus Stores:

          

Total Stores, End of Period

     376        343        375        376        343   

Merchandise Sales Per Store (Thousands of Dollars Per Month)

   $ 113      $ 111      $ 101      $ 107      $ 104   

Merchandise Margin (Percentage of Sales)

     27     27     25     26     27
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

* Retail gasoline sales price less related wholesale price and terminalling and transportation costs per gallon. The retail gasoline sales price is the weighted-average price received through the various branded marketing distribution channels.

 

7


SUNOCO, INC.

FINANCIAL AND OPERATING STATISTICS

(Unaudited)

 

     For the Three Months Ended     For the Six Months Ended  
     June 30,     March 31,     June 30,  
     2012      2011     2012     2012      2011  

REFINING AND SUPPLY

            

Pretax Income (Loss) (Millions of Dollars)

   $ 87       $ (44   $ (87   $ —         $ (182

Realized Wholesale Margin* (Per Barrel of Production Available for Sale)

   $ 7.43       $ 4.31      $ 1.83      $ 4.54       $ 3.70   

Market Benchmark** (Per Barrel)

   $ 10.62       $ 6.11      $ 5.86      $ 8.24       $ 5.65   

Crude Inputs as Percent of Crude Unit Rated Capacity***

     85         84        90        88         79   

Throughputs (Thousands of Barrels Daily):

            

Crude Oil

     281.6         425.2        296.3        288.9         442.4   

Other Feedstocks

     41.9         42.5        51.2        46.6         48.7   
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Total Throughputs

     323.5         467.7        347.5        335.5         491.1   
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Products Manufactured (Thousands of Barrels Daily):

            

Gasoline

     169.9         234.6        181.7        175.8         249.9   

Middle Distillates

     117.3         165.5        115.9        116.6         174.5   

Residual Fuel

     23.4         31.0        27.6        25.4         27.4   

Petrochemicals

     7.5         14.9        9.2        8.4         15.6   

Other

     16.6         38.4        22.5        19.6         43.1   
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Total Production

     334.7         484.4        356.9        345.8         510.5   

Less: Production Used as Fuel in Refinery Operations

     16.0         23.3        16.6        16.3         23.9   
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Total Production Available for Sale

     318.7         461.1        340.3        329.5         486.6   
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

 

* Wholesale sales revenue less related cost of crude oil, other feedstocks, product purchases and terminalling and transportation divided by production available for sale.
** The refinery benchmark margin represents a 6-3-2-1 Value-Added Benchmark beginning March 1, 2011 as a result of the sale of the Toledo refinery. Prior to that date, the weighted-average refinery benchmark margin was comprised of a 6-3-2-1 Value-Added benchmark related to the Northeast refining operations (80% weight) and a 4-3-1 Benchmark related to the Toledo refinery (20% weight). Beginning with the second quarter of 2011, the 6-3-2-1 Value-Added Benchmark has been adjusted to reflect market conditions more closely associated with the Company’s Northeast refining system. The 6-3-2-1 benchmark component of prior period weighted-average benchmark margins has been restated for comparative purposes.
*** Reflects a 175 thousand barrels-per-day reduction beginning in January 2012 attributable to the Marcus Hook refinery which was indefinitely idled in the fourth quarter of 2011 and a 170 thousand barrels-per-day reduction beginning in March 2011 attributable to the sale of the Toledo refinery.

 

     For the Three Months Ended      For the Six Months Ended  
     June 30,      March 31,      June 30,  
     2012      2011      2012      2012      2011  

CAPITAL PROGRAM (Millions of Dollars)

              

Logistics*

   $ 84       $ 127       $ 50       $ 134       $ 155   

Retail Marketing

     34         29         29         63         47   

Refining and Supply

     10         28         14         24         64   

Discontinued operations

     —           82         1         1         186   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
   $ 128       $ 266       $ 94       $ 222       $ 452   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

* Includes acquisition of additional interests in a pipeline joint venture totaling $86 million in 2011.

 

     For the Three Months Ended      For the Six Months Ended  
     June 30,      March 31,      June 30,  
     2012      2011      2012      2012      2011  

DEPRECIATION, DEPLETION AND AMORTIZATION

              

(Millions of Dollars)

              

Logistics

   $ 25       $ 19       $ 34       $ 59       $ 37   

Retail Marketing

     23         22         24         47         44   

Refining and Supply

     3         50         3         6         102   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
   $ 51       $ 91       $ 61       $ 112       $ 183   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

8


SUNOCO, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(Millions of Dollars)

(Unaudited)

 

     For the Three Months Ended     For the Six Months Ended  
     June 30,     March 31,     June 30,  
     2012     2011     2012     2012     2011  

Revenues

          

Sales and other operating revenue (including consumer excise taxes)

   $ 12,219      $ 11,294      $ 12,198      $ 24,417      $ 21,272   

Interest income

     2        8        3        5        12   

Gain (loss) on divestment of Toledo refinery

     —          (9     104        104        6   

Other income, net

     8        25        16        24        34   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     12,229        11,318        12,321        24,550        21,324   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Costs and Expenses

          

Cost of products sold and operating expenses

     10,852        10,381        10,896        21,748        19,609   

Consumer excise taxes

     617        553        579        1,196        1,100   

Selling, general and administrative expenses

     154        143        128        282        267   

Depreciation, depletion and amortization

     51        91        61        112        183   

Payroll, property and other taxes

     23        17        32        55        47   

Provision for asset write-downs and other matters

     (1     7        109        108        13   

Interest cost and debt expense

     41        39        49        90        82   

Interest capitalized

     (2     (1     (2     (4     (3
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     11,735        11,230        11,852        23,587        21,298   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income from continuing operations before income tax expense

     494        88        469        963        26   

Income tax expense

     163        20        170        333        29   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) from continuing operations

     331        68        299        630        (3

Income (loss) from discontinued operations, net of income taxes

     4        (139     2        6        (148
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

     335        (71     301        636        (151

Less: Income from continuing operations attributable to noncontrolling interests

     87        51        52        139        80   

Income (loss) from discontinued operations attributable to noncontrolling interests

     —          3        1        1        (5
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to Sunoco, Inc. shareholders

   $ 248      $ (125   $ 248      $ 496      $ (226
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

9


SUNOCO, INC.

CONSOLIDATED BALANCE SHEETS

(Millions of Dollars)

(Unaudited)

 

     At June 30,
2012
     At December 31,
2011
 

Assets

     

Cash and cash equivalents

   $ 1,884       $ 2,064   

Accounts and notes receivable, net

     2,556         3,071   

Inventories

     462         587   

Deferred income taxes

     198         286   
  

 

 

    

 

 

 

Total current assets

     5,100         6,008   
  

 

 

    

 

 

 

Note receivable from sale of Toledo refinery

     —           182   

Investments and long-term receivables

     121         158   

Properties, plants and equipment, net

     3,547         4,965   

Deferred income taxes

     31         68   

Deferred charges and other assets

     538         601   
  

 

 

    

 

 

 

Total assets

   $ 9,337       $ 11,982   
  

 

 

    

 

 

 

Liabilities and Equity

     

Accounts payable

   $ 3,210       $ 4,098   

Accrued liabilities

     503         741   

Short-term borrowings

     —           103   

Current portion of long-term debt

     —           282   

Taxes payable

     278         146   
  

 

 

    

 

 

 

Total current liabilities

     3,991         5,370   
  

 

 

    

 

 

 

Long-term debt

     2,548         3,159   

Retirement benefit liabilities

     247         542   

Deferred income taxes

     283         544   

Other deferred credits and liabilities

     522         567   
  

 

 

    

 

 

 

Total liabilities

     7,591         10,182   
  

 

 

    

 

 

 

Equity

     

Sunoco, Inc. shareholders’ equity

     916         893   

Noncontrolling interests

     830         907   
  

 

 

    

 

 

 

Total equity

     1,746         1,800   
  

 

 

    

 

 

 

Total liabilities and equity

   $ 9,337       $ 11,982   
  

 

 

    

 

 

 

 

10


SUNOCO, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Millions of Dollars)

(Unaudited)

 

     For the Six Months Ended
June 30,
 
     2012     2011  

Cash Flows from Operating Activities:

    

Net income (loss)

   $ 636      $ (151

Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:

    

Gain on divestment of Toledo refinery

     (104     (6

Provision for asset write-downs and other matters

     100        300   

Depreciation, depletion and amortization

     115        224   

Deferred income tax expense (benefit)

     154        (191

Payments less than (in excess of) expense for retirement plans

     (194     5   

Changes in working capital pertaining to operating activities:

    

Accounts and notes receivable

     622        (366

Inventories

     (96     (591

Accounts payable and accrued liabilities

     (942     362   

Income taxes payable

     145        71   

Other

     (49     (14
  

 

 

   

 

 

 

Net cash provided by (used in) operating activities

     387        (357
  

 

 

   

 

 

 

Cash Flows from Investing Activities:

    

Capital expenditures

     (222     (328

Acquisitions

     —          (124

Proceeds from divestments:

    

Toledo refinery and related inventory

     182        837   

Other divestments

     39        8   

Other

     13        (9
  

 

 

   

 

 

 

Net cash provided by investing activities

     12        384   
  

 

 

   

 

 

 

Cash Flows from Financing Activities:

    

Net repayments of short-term borrowings

     (103     —     

Net proceeds from issuance of long-term debt

     287        297   

Repayments of long-term debt

     (454     (243

Cash distributions to noncontrolling interests

     (62     (58

Cash dividend payments

     (42     (36

Purchase of common stock for treasury

     (100     —     

Cash of SunCoke Energy, Inc. at spin-off

     (111     —     

Other

     6        4   
  

 

 

   

 

 

 

Net cash used in financing activities

     (579     (36
  

 

 

   

 

 

 

Net decrease in cash and cash equivalents

     (180     (9

Cash and cash equivalents at beginning of period

     2,064        1,485   
  

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 1,884      $ 1,476   
  

 

 

   

 

 

 

 

11


IMPORTANT ADDITIONAL INFORMATION WILL BE FILED WITH THE SEC

In connection with the proposed business combination transaction between Energy Transfer Partners, L.P. (“ETP”) and Sunoco, Inc. (“Sunoco”), ETP has filed with the U.S. Securities and Exchange Commission (the “SEC”) a registration statement on Form S-4 that contains a preliminary proxy statement/prospectus. The registration statement has not yet become effective. Following the registration statement having been declared effective by the SEC, ETP and Sunoco will file with the SEC and mail to the Sunoco shareholders the definitive proxy statement/prospectus. THE REGISTRATION STATEMENT AND THE PRELIMINARY PROXY STATEMENT/PROSPECTUS CONTAIN IMPORTANT INFORMATION ABOUT ETP, SUNOCO, THE PROPOSED TRANSACTION AND RELATED MATTERS. INVESTORS AND SECURITY HOLDERS ARE URGED TO READ CAREFULLY THE REGISTRATION STATEMENT AND THE PRELIMINARY PROXY STATEMENT/PROSPECTUS AND THE DEFINITIVE PROXY STATEMENT/PROSPECTUS WHEN IT BECOMES AVAILABLE. Investors and security holders may obtain free copies of the registration statement and the proxy statement/prospectus and other documents filed with the SEC by ETP and Sunoco through the web site maintained by the SEC at www.sec.gov. In addition, investors and security holders may obtain free copies of the registration statement and the proxy statement/prospectus by phone, e-mail or written request by contacting the investor relations department of ETP or Sunoco at the following:

 

Energy Transfer Partners, L.P.    Sunoco, Inc.
3738 Oak Lawn Ave.    1818 Market Street, Suite 1500
Dallas, TX 75219    Philadelphia, PA 19103
Attention: Investor Relations    Attention: Investor Relations
Phone:    (214) 981-0795    Phone: (215) 977-6764
E-mail:   InvestorRelations@energytransfer.com    Email: SunocoIR@sunocoinc.com

PARTICIPANTS IN THE SOLICITATION

ETP and Sunoco, and their respective directors, executive officers and affiliates, may be deemed to be participants in the solicitation of proxies in respect of the proposed transactions contemplated by the merger agreement. Information regarding directors and executive officers of ETP’s general partner is contained in ETP’s Form 10-K for the year ended December 31, 2011, which has been filed with the SEC. Information regarding Sunoco’s directors and executive officers is contained in Sunoco’s definitive proxy statement dated March 16, 2012, which is filed with the SEC. A more complete description is available in the registration statement and the preliminary proxy statement/prospectus.

SAFE HARBOR FOR FORWARD-LOOKING STATEMENTS

Statements in this document regarding the proposed transaction between ETP and Sunoco, the expected timetable for completing the proposed transaction, future financial and operating results, benefits and synergies of the proposed transaction, future opportunities for the combined company, and any other statements about ETP, Energy Transfer Equity, L.P. (“ETE”), Sunoco Logistics Partners L.P. (“SXL”) or Sunoco managements’ future expectations, beliefs, goals, plans or prospects constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Any statements that are not statements of historical fact (including statements containing the words “believes,” “plans,” “anticipates,” “expects,” “estimates” and similar expressions) should also be considered to be forward looking statements. There are a number of important factors that could cause actual results or events to differ materially from those indicated by such forward looking statements, including: the ability to consummate the proposed transaction; the ability to obtain the requisite regulatory approvals, Sunoco shareholder approval and the satisfaction of other conditions to consummation of the transaction; the ability of ETP to successfully integrate Sunoco’s operations and employees; the ability to realize anticipated synergies and cost savings; the potential impact of announcement of the transaction or consummation of the transaction on relationships, including with employees, suppliers, customers and competitors; the ability to achieve revenue growth; national, international, regional and local economic, competitive and regulatory conditions and developments; technological developments; capital and credit markets conditions; inflation rates; interest rates; the political and economic stability of oil producing nations; energy markets, including changes in the price of certain commodities; weather conditions; environmental conditions; business and regulatory or legal decisions; the pace of deregulation of retail natural gas and electricity and certain agricultural products; the timing and success of business development efforts; terrorism; and the other factors described in the Annual Reports on Form 10-K for the year ended December 31, 2011 filed with the SEC by ETP, ETE, SXL and Sunoco. ETP, ETE, SXL and Sunoco disclaim any intention or obligation to update any forward-looking statements as a result of developments occurring after the date of this document.

 

12