Supplemental Condensed Consolidating Financial Information | Supplemental Condensed Consolidating Financial Information The Partnership serves as guarantor of the senior notes. These guarantees are full and unconditional. For the purposes of this footnote, Sunoco Logistics Partners L.P. is referred to as "Parent Guarantor" and Sunoco Logistics Partners Operations L.P. is referred to as "Subsidiary Issuer." All other consolidated subsidiaries of the Partnership are collectively referred to as "Non-Guarantor Subsidiaries." The following supplemental condensed consolidating financial information reflects the Parent Guarantor's separate accounts, the Subsidiary Issuer's separate accounts, the combined accounts of the Non-Guarantor Subsidiaries, the combined consolidating adjustments and eliminations, and the Parent Guarantor's consolidated accounts for the dates and periods indicated. For purposes of the following condensed consolidating information, the Parent Guarantor's investments in its subsidiaries and the Subsidiary Issuer's investments in its subsidiaries are accounted for under the equity method of accounting. Condensed Consolidating Statement of Comprehensive Income (Loss) Three Months Ended March 31, 2017 (in millions, unaudited) Parent Guarantor Subsidiary Issuer Non-Guarantor Subsidiaries Consolidating Adjustments Total Revenues Sales and other operating revenue: Unaffiliated customers $ — $ — $ 3,071 $ — $ 3,071 Affiliates — — 148 — 148 Gain on sale of investment in affiliate — — 483 — 483 Total Revenues — — 3,702 — 3,702 Costs and Expenses Cost of products sold — — 2,891 — 2,891 Operating expenses — — 21 — 21 Selling, general and administrative expenses — — 32 — 32 Depreciation and amortization expense — — 125 — 125 Impairment charge and other matters — — (2 ) — (2 ) Total Costs and Expenses — — 3,067 — 3,067 Operating Income — — 635 — 635 Interest cost and debt expense, net — (75 ) 2 — (73 ) Capitalized interest — 33 — — 33 Other income — — 10 — 10 Equity in earnings of subsidiaries 585 628 — (1,213 ) — Income (Loss) Before Provision for Income Taxes 585 586 647 (1,213 ) 605 Provision for income taxes — — (10 ) — (10 ) Net Income (Loss) 585 586 637 (1,213 ) 595 Less: Net income attributable to noncontrolling interests — — (10 ) — (10 ) Net Income (Loss) Attributable to Partners $ 585 $ 586 $ 627 $ (1,213 ) $ 585 Comprehensive Income (Loss) $ 585 $ 586 — $ 638 $ (1,213 ) $ 596 Less: Comprehensive income attributable to noncontrolling interests — — (10 ) — (10 ) Comprehensive Income (Loss) Attributable to Partners $ 585 $ 586 $ 628 $ (1,213 ) $ 586 Condensed Consolidating Statement of Comprehensive Income (Loss) Three Months Ended March 31, 2016 (in millions, unaudited) Parent Guarantor Subsidiary Issuer Non-Guarantor Subsidiaries Consolidating Adjustments Total Revenues Sales and other operating revenue: Unaffiliated customers $ — $ — $ 1,668 $ — $ 1,668 Affiliates — — 109 — 109 Total Revenues — — 1,777 — 1,777 Costs and Expenses Cost of products sold — — 1,413 — 1,413 Operating expenses — — 23 — 23 Selling, general and administrative expenses — — 26 — 26 Depreciation and amortization expense — — 106 — 106 Impairment charge and other matters — — 26 — 26 Total Costs and Expenses — — 1,594 — 1,594 Operating Income (Loss) — — 183 — 183 Interest cost and debt expense, net — (64 ) (1 ) — (65 ) Capitalized interest — 26 — — 26 Other income — — 7 — 7 Equity in earnings of subsidiaries 145 183 — (328 ) — Income (Loss) Before Provision for Income Taxes 145 145 189 (328 ) 151 Provision for income taxes — — (5 ) — (5 ) Net Income (Loss) 145 145 184 (328 ) 146 Less: Net income attributable to noncontrolling interests — — (1 ) — (1 ) Net Income (Loss) Attributable to Partners $ 145 $ 145 $ 183 $ (328 ) $ 145 Comprehensive Income (Loss) $ 145 $ 145 $ 185 $ (328 ) $ 147 Less: Comprehensive income attributable to noncontrolling interests — — (1 ) — (1 ) Comprehensive Income (Loss) Attributable to Partners $ 145 $ 145 $ 184 $ (328 ) $ 146 Condensed Consolidating Balance Sheet March 31, 2017 (in millions, unaudited) Parent Guarantor Subsidiary Issuer Non-Guarantor Subsidiaries Consolidating Adjustments Total Assets Cash and cash equivalents $ — $ 38 $ — $ — $ 38 Accounts receivable, net — — 1,877 — 1,877 Accounts receivable, affiliated companies — — 40 — 40 Inventories — — 967 — 967 Other current assets — 2 7 — 9 Total Current Assets — 40 2,891 — 2,931 Properties, plants and equipment, net — — 13,149 — 13,149 Investment in affiliates 7,787 11,325 662 (19,112 ) 662 Goodwill — — 1,613 — 1,613 Intangible assets, net — — 1,504 — 1,504 Other assets — 4 73 — 77 Total Assets $ 7,787 $ 11,369 $ 19,892 $ (19,112 ) $ 19,936 Liabilities and Equity Accounts payable $ — $ — $ 2,017 $ — $ 2,017 Accounts payable, affiliated companies — 4 74 — 78 Accrued liabilities — 25 305 — 330 Accrued taxes payable — — 44 — 44 Intercompany (1,492 ) (3,207 ) 4,699 — — Total Current Liabilities (1,492 ) (3,178 ) 7,139 — 2,469 Long-term debt — 6,760 — — 6,760 Other deferred credits and liabilities — — 130 — 130 Deferred income taxes — — 256 — 256 Total Liabilities (1,492 ) 3,582 7,525 — 9,615 Redeemable noncontrolling interests — — 15 — 15 Redeemable Limited Partners' interests 300 — — — 300 Total Equity 8,979 7,787 12,352 (19,112 ) 10,006 Total Liabilities and Equity $ 7,787 $ 11,369 $ 19,892 $ (19,112 ) $ 19,936 Condensed Consolidating Balance Sheet December 31, 2016 (in millions, audited) Parent Guarantor Subsidiary Issuer Non-Guarantor Subsidiaries Consolidating Adjustments Total Assets Cash and cash equivalents $ — $ 41 $ — $ — $ 41 Accounts receivable, net — — 1,555 — 1,555 Accounts receivable, affiliated companies — — 44 — 44 Inventories — — 934 — 934 Note receivable, affiliated companies — — 301 — 301 Other current assets — 2 29 — 31 Total Current Assets — 43 2,863 — 2,906 Properties, plants and equipment, net — — 12,324 — 12,324 Investment in affiliates 7,199 10,664 952 (17,863 ) 952 Goodwill — — 1,609 — 1,609 Intangible assets, net — — 977 — 977 Other assets — 5 76 — 81 Total Assets $ 7,199 $ 10,712 $ 18,801 $ (17,863 ) $ 18,849 Liabilities and Equity Accounts payable $ — $ — $ 1,750 $ — $ 1,750 Accounts payable, affiliated companies — 4 59 — 63 Accrued liabilities — 49 238 — 287 Accrued taxes payable — — 38 — 38 Intercompany (1,761 ) (3,853 ) 5,614 — — Total Current Liabilities (1,761 ) (3,800 ) 7,699 — 2,138 Long-term debt — 7,313 — — 7,313 Other deferred credits and liabilities — — 133 — 133 Deferred income taxes — — 257 — 257 Total Liabilities (1,761 ) 3,513 8,089 — 9,841 Redeemable noncontrolling interests — — 15 — 15 Redeemable Limited Partners' interests 300 — — — 300 Total Equity 8,660 7,199 10,697 (17,863 ) 8,693 Total Liabilities and Equity $ 7,199 $ 10,712 $ 18,801 $ (17,863 ) $ 18,849 Condensed Consolidating Statement of Cash Flows Three Months Ended March 31, 2017 (in millions, unaudited) Parent Guarantor Subsidiary Issuer Non-Guarantor Subsidiaries Consolidating Adjustments Total Net Cash Flows from Operating Activities $ 585 $ 560 $ 185 $ (1,213 ) $ 117 Cash Flows from Investing Activities: Capital expenditures — — (395 ) — (395 ) Proceeds from sale of investment in affiliate — — 800 — 800 Change in note receivable, affiliated companies — — 301 301 Change in long-term note receivable — — (1 ) — (1 ) Intercompany (309 ) (11 ) (893 ) 1,213 — Net cash provided by (used in) investing activities (309 ) (11 ) (188 ) 1,213 705 Cash Flows from Financing Activities: Distributions paid to limited and general partners (272 ) — — — (272 ) Distributions paid to noncontrolling interests (4 ) — — — (4 ) Repayments under credit facilities — (1,725 ) — — (1,725 ) Borrowings under credit facilities — 1,173 — — 1,173 Contributions attributable to acquisition from affiliate — — 1 — 1 Contributions from noncontrolling interests — — 2 — 2 Net cash provided by (used in) financing activities (276 ) (552 ) 3 — (825 ) Net change in cash and cash equivalents — (3 ) — — (3 ) Cash and cash equivalents at beginning of period — 41 — — 41 Cash and cash equivalents at end of period $ — $ 38 $ — $ — $ 38 Condensed Consolidating Statement of Cash Flows Three Months Ended March 31, 2016 (in millions, unaudited) Parent Guarantor Subsidiary Issuer Non-Guarantor Subsidiaries Consolidating Adjustments Total Net Cash Flows from Operating Activities $ 145 $ 127 $ 176 $ (328 ) $ 120 Cash Flows from Investing Activities: Capital expenditures — — (580 ) — (580 ) Change in long-term note receivable — — (1 ) — (1 ) Intercompany (229 ) (501 ) 402 328 — Net cash provided by (used in) investing activities (229 ) (501 ) (179 ) 328 (581 ) Cash Flows from Financing Activities: Distributions paid to limited and general partners (216 ) — — — (216 ) Distributions paid to noncontrolling interests (1 ) — — — (1 ) Net proceeds from issuance of limited partner units 301 — — — 301 Repayments under credit facilities — (813 ) — — (813 ) Borrowings under credit facilities — 1,193 — — 1,193 Contributions attributable to acquisition from affiliate — — 3 — 3 Net cash provided by (used in) financing activities 84 380 3 — 467 Net change in cash and cash equivalents — 6 — — 6 Cash and cash equivalents at beginning of period — 37 — — 37 Cash and cash equivalents at end of period $ — $ 43 $ — $ — $ 43 |