UNITED STATES SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

(Mark One)

þ		QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended March 31, 2006

o		TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from                      to                     

SUNOCO LOGISTICS PARTNERS L.P.

Delaware		23-3096839
(State or other jurisdiction of		(I.R.S. Employer
incorporation or organization)		Identification No.)
Mellon Bank Center

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

Registrant’s telephone number, including area code: (866) 248-4344

Former name, former address and formal fiscal year, if changed since last report: Not Applicable

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes þ No o

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of “accelerated filer” and “large accelerated filer” in Rule 12b-2 of the Exchange Act.: Large accelerated filer o Accelerated filer þ Non-accelerated filer o

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No þ

At April 28, 2006, the number of the registrant’s Common Units outstanding was 20,164,051, and its Subordinated Units outstanding was 5,691,819.

 

 

SUNOCO LOGISTICS PARTNERS L.P.

INDEX

		Page No.
PART I. FINANCIAL INFORMATION
Item 1. Financial Statements
Condensed Consolidated Statements of Income for the Three Months Ended March 31, 2006 and 2005 (unaudited)			3
Condensed Consolidated Balance Sheets at March 31, 2006 (unaudited) and December 31, 2005			4
Condensed Consolidated Statements of Cash Flows for the Three Months Ended March 31, 2006 and 2005 (unaudited)			5
Notes to Condensed Consolidated Financial Statements (unaudited)			6
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations			22
Item 3. Quantitative and Qualitative Disclosures about Market Risk			25
Item 4. Controls and Procedures			27
PART II. OTHER INFORMATION
Item 1. Legal Proceedings			28
Item 1A. Risk Factors			28
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds			28
Item 3. Defaults Upon Senior Securities			28
Item 4. Submission of Matters to a Vote of Security Holders			28
Item 5. Other Information			28
Item 6. Exhibits			29
SIGNATURE			30

PART I

FINANCIAL INFORMATION

Item 1. Financial Statements

SUNOCO LOGISTICS PARTNERS L.P.

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(UNAUDITED)

(in thousands, except unit and per unit amounts)

		Three Months Ended
		March 31,
		2006				2005
Revenues
Sales and other operating revenue:
Affiliates (Note 3)		$	478,321			$	476,923
Unaffiliated customers			782,650				534,926
Other income			2,391				3,627
Total Revenues			1,263,362				1,015,476
Costs and Expenses
Cost of products sold and operating expenses			1,214,786				974,911
Depreciation and amortization			8,946				8,122
Selling, general and administrative expenses			15,003				11,917
Total Costs and Expenses			1,238,735				994,950
Operating Income			24,627				20,526
Net interest cost paid to affiliates (Note 3)			309				65
Other interest cost and debt expense, net			6,450				5,163
Capitalized interest			(556	)			—
Net Income		$	18,424			$	15,298
Calculation of Limited Partners’ interest in Net Income (Note 4):
Net Income		$	18,424			$	15,298
Less: General Partner’s interest in Net Income			(1,344	)			(922	)
Limited Partners’ interest in Net Income		$	17,080			$	14,376
Net Income per Limited Partner unit:
Basic		$	0.66			$	0.60
Diluted		$	0.66			$	0.59
Weighted average Limited Partners’ units outstanding (Note 4):
Basic			25,819,210				24,090,548
Diluted			25,944,752				24,288,379

(See Accompanying Notes)

SUNOCO LOGISTICS PARTNERS L.P.

CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands)

		March 31,				December 31,
		2006				2005
Assets		(UNAUDITED)
Current Assets
Cash and cash equivalents		$	4,951			$	21,645
Advances to affiliates (Note 3)			9,817				—
Accounts receivable, affiliated companies (Note 3)			129,156				136,536
Accounts receivable, net			669,839				584,509
Inventories:
Crude oil			48,579				27,561
Materials, supplies and other			724				700
Total Current Assets			863,066				770,951
Properties, plants and equipment			1,411,136				1,287,542
Less accumulated depreciation and amortization			(480,770	)			(472,706	)
Properties, plants and equipment, net			930,366				814,836
Investment in affiliates (Note 5)			68,683				69,097
Deferred charges and other assets			32,066				25,801
Total Assets		$	1,894,181			$	1,680,685
Liabilities and Partners’ Capital
Current Liabilities
Accounts payable		$	840,760			$	720,127
Accrued liabilities			26,440				32,884
Accrued taxes other than income			17,679				20,986
Advances from affiliates (Note 3)			—				5,750
Total Current Liabilities			884,879				779,747
Long-term debt (Note 6)			465,116				355,573
Other deferred credits and liabilities			23,308				21,954
Commitments and contingent liabilities (Note 7)
Total Liabilities			1,373,303				1,157,274
Partners’ Capital:
Limited partners’ interest			513,560				515,512
General partner’s interest			7,318				7,899
Total Partners’ Capital			520,878				523,411
Total Liabilities and Partners’ Capital		$	1,894,181			$	1,680,685

(See Accompanying Notes)

SUNOCO LOGISTICS PARTNERS L.P.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(UNAUDITED)

(in thousands)

		Three Months Ended
		March 31 ,
		2006				2005
Cash Flows from Operating Activities:
Net Income		$	18,424			$	15,298
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization			8,946				8,122
Restricted unit incentive plan expense			806				821
Changes in working capital pertaining to operating activities net of the effect of acquisitions:
Accounts receivable, affiliated companies			7,380				(8,534	)
Accounts receivable, net			(85,330	)			(140,056	)
Inventories			(18,853	)			(19,866	)
Accounts payable and accrued liabilities			114,155				149,117
Accrued taxes other than income			(3,307	)			(599	)
Other			(3,443	)			298
Net cash provided by operating activities			38,778				4,601
Cash Flows from Investing Activities:
Capital expenditures			(18,228	)			(7,841	)
Acquisitions			(109,448	)			—
Net cash used in investing activities			(127,676	)			(7,841	)
Cash Flows from Financing Activities:
Distributions paid to Limited Partners and General Partner			(20,360	)			(15,955	)
Payments of statutory withholding on net issuance of Limited Partner units under restricted unit incentive plan			(1,443	)			(2,863	)
Contributions from General Partner for Limited Partner unit transactions			74				137
Advances to affiliates, net			(15,567	)			1,571
Contributions from affiliate			—				361
Borrowings under credit facility			109,500				—
Net cash provided by /(used in) financing activities			72,204				(16,749	)
Net change in cash and cash equivalents			(16,694	)			(19,989	)
Cash and cash equivalents at beginning of year			21,645				52,660
Cash and cash equivalents at end of period		$	4,951			$	32,671

(See Accompanying Notes)

SUNOCO LOGISTICS PARTNERS L.P.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

1.

Basis of Presentation

     Sunoco Logistics Partners L.P. (the “Partnership”) is a publicly traded Delaware limited partnership formed by Sunoco, Inc. (“Sunoco”) in October 2001 to acquire a substantial portion of Sunoco’s logistics business. The Partnership owns and operates a geographically diverse portfolio of complementary assets, consisting of refined product pipelines, terminalling and storage assets, crude oil pipelines, and crude oil acquisition and marketing assets located in the Northeast, Midwest and South Central United States.

     The consolidated financial statements reflect the results of Sunoco Logistics Partners L.P. and its wholly-owned partnerships, including Sunoco Logistics Partners Operations L.P. (the “Operating Partnership”). Equity ownership interests in corporate joint ventures, which are not consolidated, are accounted for under the equity method.

     The accompanying condensed consolidated financial statements are presented in accordance with the requirements of Form 10-Q and accounting principles generally accepted in the United States for interim financial reporting. They do not include all disclosures normally made in financial statements contained in Form 10-K. In management’s opinion, all adjustments necessary for a fair presentation of the results of operations, financial position and cash flows for the periods shown have been made. All such adjustments are of a normal recurring nature. Results for the three months ended March 31, 2006 are not necessarily indicative of results for the full year 2006.

2.

Acquisitions

Millenium and Kilgore Pipeline Acquisition

     On March 1, 2006, the Partnership purchased a Texas crude oil pipeline system from affiliates of Black Hills Energy, Inc. for approximately $41.4 million. The system consists of (a) the Millennium Pipeline, a 200-mile, 12-inch crude oil pipeline with 65,000 barrels per day operating capacity, originating near the Partnership’s Nederland Terminal, and terminating at Longview Texas; (b) the Kilgore Pipeline, a 190-mile, 10-inch crude oil pipeline with 35,000 barrels per day capacity originating in Kilgore, Texas and terminating at refineries in the Houston, Texas region; (c) approximately 800,000 shell barrels of storage capacity at Kilgore, and Longview, Texas, 340,000 of which are active; (d) a crude oil sales and marketing business; and (e) crude oil line fill and working inventory.

     The purchase price of the acquisition (including $0.6 million to be paid in the second quarter 2006 for inventory) was funded with $41.5 million of borrowings under the Partnership’s Credit Facility, and has been tentatively allocated within the Western Pipeline System business segment to the assets acquired based on their relative fair values at the acquisition date. The following is a summary of the effects of the transaction on the Partnership’s consolidated financial position (in thousands of dollars):

Increase in:
Inventories		$	2,189
Properties, plants and equipment, net			37,126
Deferred charges and other assets			2,133
Cash paid for acquisition		$	41,448

     The results of the acquisition are included in the financial statements from the date of acquisition.

Amdel and White Oil Pipeline Acquisition

     On March 1, 2006, the Partnership also acquired a Texas crude oil pipeline system from Alon USA Energy, Inc. for approximately $68.0 million. The system consists of (a) the Amdel Pipeline, a 503-mile, 10-inch common carrier crude oil pipeline with 27,000 barrels per day operating capacity, originating at the Nederland Terminal, and terminating at Midland, Texas, and (b) the White Oil Pipeline, a 25-mile, 10-inch crude oil pipeline with 40,000 barrels per day operating capacity,

originating at the Amdel Pipeline and terminating at Alon’s Big Spring, Texas refinery. Alon has also agreed to ship a minimum of 15,000 barrels per day under a 10-year, throughput and deficiency agreement on the pipelines. These pipelines are currently idled and are scheduled to be returned to service on June 1, 2006. The Partnership also expects to complete a $12 million program to expand capacity on the Amdel Pipeline from 27,000 to 40,000 barrels per day, and to construct new tankage at the Nederland Terminal to service these new volumes by the end of 2006. The purchase price of the acquisition was funded with $68.0 million of borrowings under the Partnership’s Credit Facility, and has been tentatively allocated to property, plants and equipment based on the relative fair value of the assets acquired on the acquisition date within the Western Pipeline System business segment.

Mesa Pipe Line System Interest Acquisition

     On December 5, 2005, the Partnership purchased a subsidiary of Sunoco which owned a 7.2 percent undivided interest in the Mesa Pipe Line system for approximately $1.3 million. The Mesa Pipe Line system consists of an 80-mile, 24-inch crude oil pipeline from Midland, Texas to Colorado City, Texas, with an operating capacity of 316,000 barrels per day, and approximately 800,000 barrels of tankage at Midland. The Mesa pipeline connects to the West Texas Gulf pipeline, which supplies crude oil to the Mid-Valley pipeline. On December 29, 2005, the Partnership purchased an additional 29.8 percent interest in Mesa from Chevron for $5.3 million, increasing its combined interest to 37.0 percent. The purchase prices of the acquisitions were funded with $6.6 million of borrowings under the Partnership’s Credit Facility, and were allocated on a preliminary basis to property, plants and equipment within the Western Pipeline System business segment. The results of the acquisitions are included in the financial statements from the dates of acquisition.

     The Partnership and Plains All American Pipeline are the owners of the undivided interest in Mesa. On April 21, 2006, the Partnership and Plains All American Pipeline agreed to extend the Mesa operating agreement, previously scheduled to expire on June 30, 2006, until December 31, 2009.

Corsicana to Wichita Falls Pipeline Acquisition

     On August 1, 2005, the Partnership purchased, from an affiliate of Exxon Mobil Corporation, a crude oil pipeline system and storage facilities located in Texas for $100.0 million. The pipeline system consists primarily of a 187-mile, 16-inch pipeline with an operating capacity of 125,000 barrels per day. It originates at a crude oil terminal in Corsicana, Texas and terminates at Wichita Falls, Texas. The storage facilities include the Corsicana terminal, which has 2.9 million barrels of shell capacity for crude oil, and the Ringgold, Texas terminal, which consists of 0.5 million barrels of shell capacity for crude oil. In addition, the Partnership invested approximately $16.0 million to construct a new 20-mile, 24-inch pipeline to connect the Corsicana to Wichita Falls pipeline to the West Texas Gulf pipeline, in which the Partnership has a 43.8% ownership interest. Construction on the new 20-mile pipeline was completed in December 2005, and the pipeline is currently operational. The purchase price of the acquisition was funded with $56.5 million of proceeds from the August 2005 units offering (see Note 8), $18.5 million of net borrowings under the Partnership’s Credit Facility, and $25.0 million of cash on hand, and was allocated to property, plants and equipment within the Western Pipeline System business segment. The results of the acquisition are included in the financial statements from the date of acquisition.

3.

Related Party Transactions

     Advances To and From Affiliates

     The Partnership has a treasury services agreement with Sunoco pursuant to which it, among other things, participates in Sunoco’s centralized cash management program. Under this program, all of the Partnership’s cash receipts and cash disbursements are processed, together with those of Sunoco and its other subsidiaries, through Sunoco’s cash accounts with a corresponding credit or charge to an intercompany account. The intercompany balances are settled periodically, but no less frequently than monthly. Amounts due from Sunoco earn interest at a rate equal to the average rate of the Partnership’s third-party money market investments, while amounts due to Sunoco bear interest at a rate equal to the interest rate provided in the Partnership’s revolving credit facility (see Note 6).

     Selling, general and administrative expenses in the condensed consolidated statements of income include costs incurred by Sunoco for the provision of certain centralized corporate functions such as legal, accounting, treasury, engineering, information technology, insurance and other corporate services, including the administration of employee benefit plans. These are provided to the Partnership under an omnibus agreement (“Omnibus Agreement”) with Sunoco for an annual administrative fee. The fee for the annual period ended December 31, 2005 was $8.4 million. In January 2006, the parties extended the term of Section 4.1 of the Omnibus Agreement (which concerns the Partnership’s obligation to pay the annual fee for provision of certain general and administrative services) by one year. The annual administrative fee

applicable to this one-year extension is $7.7 million, which reflects the Partnership directly incurring some of these general and administrative costs. These costs may be increased if the acquisition or construction of new assets or businesses requires an increase in the level of general and administrative services received by the Partnership. There can be no assurance that Section 4.1 of the Omnibus Agreement will be extended beyond 2006, or that, if extended, the administrative fee charged by Sunoco will be at or below the current administrative fee. In the event that the Partnership is unable to obtain such services from Sunoco or third parties at or below the current cost, the Partnership’s financial condition and results of operations may be adversely impacted.

     The annual administrative fee does not include the costs of shared insurance programs, which are allocated to the Partnership based upon its share of the cash premiums incurred. This fee also does not include salaries of pipeline and terminal personnel or other employees of the general partner, or the cost of their employee benefits. These employees are employees of the Partnership’s general partner or its affiliates, which are wholly-owned subsidiaries of Sunoco. The Partnership has no employees. Allocated Sunoco employee benefit plan expenses for employees who work in the pipeline, terminalling, storage and crude oil gathering operations, including senior executives, include non-contributory defined benefit retirement plans, defined contribution 401(k) plans, employee and retiree medical, dental and life insurance plans, incentive compensation plans, and other such benefits. The Partnership is reimbursing Sunoco for these costs and other direct expenses incurred on its behalf. These expenses are reflected in cost of products sold and operating expenses and selling, general and administrative expenses in the condensed consolidated statements of income.

     Accounts Receivable, Affiliated Companies

     Affiliated revenues in the condensed consolidated statements of income consist of sales of crude oil as well as the provision of crude oil and refined product pipeline transportation, terminalling and storage services to Sunoco, Inc. (R&M) (“Sunoco R&M”). Sales of crude oil are computed using the formula-based pricing mechanism of a supply agreement with Sunoco R&M. Management of the Partnership believes these terms in the aggregate to be comparable to those that could be negotiated with an unrelated third party. Pipeline revenues are generally determined using posted tariffs. The Partnership has throughput agreements with Sunoco R&M under which the Partnership is charging Sunoco R&M fees for services provided under these agreements comparable to those charged in arm’s-length, third-party transactions. Under these agreements, Sunoco R&M has agreed to pay the Partnership a minimum level of revenues for transporting and terminalling refined products and crude oil for the period specified in the agreements.

     Under other agreements between the parties, Sunoco R&M is, among other things, purchasing from the Partnership, at market-based rates, particular grades of crude oil that the Partnership’s crude oil acquisition and marketing business purchases for delivery to certain pipelines. These agreements automatically renew on a monthly basis unless terminated by either party on 30 days written notice. Sunoco R&M also leases the Partnership’s 58 miles of interrefinery pipelines between Sunoco R&M’s Philadelphia and Marcus Hook refineries for a term of 20 years, ending in 2022.

     Capital Contributions

     The Partnership has agreements with Sunoco R&M which requires Sunoco R&M to, among other things, reimburse the Partnership for certain expenditures. These agreements include:

	•		the Omnibus Agreement, which requires Sunoco R&M to, among other things, reimburse the Partnership for up to $10.0 million of expenditures required at the Marcus Hook Tank Farm and the Darby Creek Tank Farm to maintain compliance with existing industry standards and regulatory requirements;
	•		the Interrefinery Lease Agreement, which requires Sunoco R&M to reimburse the Partnership for any non-routine maintenance expenditures incurred, as defined, during the term of the agreement; and
	•		the Eagle Point purchase agreement, which requires Sunoco R&M to reimburse the Partnership for certain maintenance capital and expense expenditures incurred regarding the assets acquired, as defined, up to $5.0 million through March 2014.

     For the three months ended March 31, 2005, the Partnership incurred $0.4 million of maintenance capital expenditures under these agreements. No amounts were incurred under these agreements for the three months ended March 31, 2006. The reimbursement of these amounts were recorded by the Partnership as capital contributions to Partners’ Capital within the condensed consolidated balance sheet at March 31, 2005.

     In August 2005, the Partnership sold 1.5 million common units in a public offering. In September 2005, the Partnership sold an additional 125,000 common units to cover over-allotments in connection with the August 2005 sale. As a result of this issuance of 1.625 million common units, the general partner contributed $1.3 million to the Partnership to maintain its

2.0 percent general partner interest. The Partnership recorded this amount as a capital contribution to Partners’ Capital within its condensed consolidated balance sheet.

     In February 2006 and 2005, the Partnership issued 0.1 million and 0.2 million common units, respectively, to participants in the Sunoco Partners LLC Long-Term Incentive Plan (“LTIP”) upon completion of award vesting requirements. As a result of these net issuances of common units, the general partner contributed $0.1 million in each period to the Partnership to maintain its 2.0 percent general partner interest. The Partnership recorded these amounts as capital contributions to Partners’ Capital within its condensed consolidated balance sheets.

     Asset Acquisition

     On December 5, 2005, the Partnership acquired a subsidiary of Sunoco which owned a 7.2 percent undivided interest in the Mesa Pipe Line system for approximately $1.3 million (see Note 2). Since the acquisition was from a related party, the interest in the entity was recorded by the Partnership at Sunoco’s historical cost of $0.2 million, and the $1.1 million difference between the purchase price and the cost basis of the assets was recorded by the Partnership as a capital distribution.

     Redemption of Common Units

     In May and June 2005, the Partnership sold a total of 2.775 million common units in a public offering (see Note 8). The net proceeds from the sale were used to redeem 2.775 million common units owned by Sunoco for $99.6 million. Also in connection with the equity offering, Sunoco agreed to reimburse the Partnership for transaction costs incurred by the Partnership. Reimbursement of these costs of $0.4 million occurred during the third quarter of 2005 when the transaction costs were finalized, and the reimbursement was accounted for as an increase to Partners’ Capital within the Partnership’s condensed consolidated balance sheet.

     Conversion of Subordinated Units

     A total of 5,691,820 subordinated limited partner units, equal to one-half of the originally issued subordinated units held by the general partner, were converted to common units, 2,845,910 each on February 15, 2006 and February 15, 2005, as the Partnership met the requirements set forth in the partnership agreement (see Note 9).

4.

Net Income Per Unit Data

     Except as discussed in the following paragraph, basic and diluted net income per limited partner unit is calculated by dividing net income, after deducting the amount allocated to the general partner’s interest, by the weighted-average number of limited partner common and subordinated units outstanding during the period.

     Emerging Issues Task Force Issue No. 03-06 (“EITF 03-06”) “Participating Securities and the Two-Class Method under FASB Statement No. 128” addresses the computation of earnings per share by entities that have issued securities other than common stock that contractually entitle the holder to participate in dividends and earnings of the entity. EITF 03-06 provides that the general partner’s interest in net income is to be calculated based on the amount that would be allocated to the general partner if all the net income for the period were distributed, and not on the basis of actual cash distributions for the period. The Partnership applied EITF 03-06 prospectively beginning with the third quarter of 2005. The application of EITF 03-06 may have an impact on earnings per limited partner unit in future periods if there are material differences between net income and actual cash distributions or if other participating securities are issued. The effect of applying EITF 03-06 to periods prior to the third quarter of 2005, however, would not have been material.

     The general partner’s interest in net income consists of its 2.0 percent general partner interest and “incentive distributions”, which are increasing percentages, up to 50 percent of quarterly distributions in excess of $0.50 per limited partner unit (see Note 12). The general partner was allocated net income of $1.3 million (representing 7.3 percent of total net income for the period) for the three months ended March 31, 2006, and $1.0 million (representing 6.0 percent of total net income for the period) for the three months ended March, 31, 2005. Diluted net income per limited partner unit is calculated by dividing net income applicable to limited partners’ by the sum of the weighted-average number of common and subordinated units outstanding and the dilutive effect of incentive unit awards, as calculated by the treasury stock method.

     The following table sets forth the reconciliation of the weighted average number of limited partner units used to compute basic net income per limited partner unit to those used to compute diluted net income per limited partner unit for the three months ended March 31, 2006 and 2005:

		Three Months Ended
		March 31,
		2006				2005
Weighted average number of limited partner units outstanding — basic			25,819,210				24,090,548
Add effect of dilutive unit incentive awards			125,542				197,831
Weighted average number of limited partner units — diluted			25,944,752				24,288,379

5.

Investment in Affiliates

     The Partnership’s ownership percentages in corporate joint ventures as of March 31, 2006 and December 31, 2005 are as follows:

		Equity
		Ownership
		Percentage
Explorer Pipeline Company			9.4	%
Wolverine Pipe Line Company			31.5	%
West Shore Pipe Line Company			12.3	%
Yellowstone Pipe Line Company			14.0	%
West Texas Gulf Pipe Line Company			43.8	%

     The following table provides summarized combined statement of income data on a 100 percent basis for the Partnership’s corporate joint venture interests for the three months ended March 31, 2006 and 2005 (in thousands of dollars):

		Three Months Ended
		March 31,
		2006				2005
Income Statement Data:
Total revenues		$	83,356			$	87,021
Net income		$	20,738			$	24,437

     The following table provides summarized combined balance sheet data on a 100 percent basis for the Partnership’s corporate joint venture interests as of March 31, 2006 and December 31, 2005 (in thousands of dollars):

		March 31,				December 31,
		2006				2005
Balance Sheet Data:
Current assets		$	105,613			$	100,241
Non-current assets		$	465,081			$	468,994
Current liabilities		$	83,313			$	80,054
Non-current liabilities		$	430,697			$	437,004
Net equity		$	56,684			$	52,177

     The Partnership’s investments in Wolverine, West Shore, Yellowstone, and West Texas Gulf at March 31, 2006 include an excess investment amount of approximately $55.4 million, net of accumulated amortization of $2.1 million. The excess investment is the difference between the investment balance and the Partnership’s proportionate share of the net assets of the entities. The excess investment was allocated to the underlying tangible and intangible assets. Other than land and indefinite-lived intangible assets, all amounts allocated, principally to pipeline and related assets, are amortized using the straight-line method over their estimated useful life of 40 years and included within depreciation and amortization in the condensed consolidated statements of income.

6.

Long-Term Debt

     The components of long-term debt are as follows (in thousands of dollars):

		March 31,				December 31,
		2006				2005
Credit Facility		$	216,100			$	106,600
Senior Notes			250,000				250,000
Less unamortized bond discount			(984	)			(1,027	)
		$	465,116			$	355,573

     Sunoco Logistics Partners Operations L.P., a wholly-owned entity of the Partnership (the “Operating Partnership”), has a $300 million Credit Facility available to fund the Operating Partnership’s working capital requirements, to finance future acquisitions and for general partnership purposes. It may also be used to fund the quarterly distribution to a maximum of $20.0 million. Borrowing under this distribution sublimit must be reduced to zero each year for a 15-day period. The Credit Facility matures in November 2010 and may be prepaid at any time. It bears interest at the Operating Partnership’s option, at either (i) LIBOR plus an applicable margin or (ii) the higher of the federal funds rate plus 0.50 percent or the Citibank prime rate (each plus the applicable margin). The interest rate on the outstanding borrowings at March 31, 2006 and 2005 was 5.0 percent and 3.2 percent, respectively. The Credit Facility contains various covenants limiting the Operating Partnership’s ability to incur indebtedness; grant certain liens; make certain loans, acquisitions and investments; make any material change to the nature of its business; acquire another company; or enter into a merger or sale of assets, including the sale or transfer of interests in the Operating Partnership’s subsidiaries. The Credit Facility also contains covenants (each as defined in the credit agreement) requiring the Operating Partnership to maintain, on a rolling four-quarter basis, a maximum total debt to EBITDA ratio of 4.75 to 1, which can generally be increased to 5.25 to 1 during an acquisition period; and an interest coverage ratio of at least 3.0 to 1. The Operating Partnership is in compliance with these covenants as of March 31, 2006. The Partnership’s ratio of total debt to EBITDA was 3.4 to 1 and the interest coverage ratio was 4.6 to 1 for the three months ended March 31, 2006.

     On March 1, 2006, the Partnership completed its acquisition of two Texas crude oil pipeline systems for a total of $109.4 million. (See Note 2). The Partnership financed these transactions with $109.5 million of borrowings under the Credit Facility. At March 31, 2006, the Partnership had $83.9 million available under the $300 million Credit Facility.

     The Senior Notes are at 7.25 percent, due February 15, 2012, and were issued by the Operating Partnership at 99.325 percent of the principal amount. The discount of 0.675 percent is amortized on a straight-line basis over the term of the Senior Notes and is included within interest expense in the condensed consolidated statements of income. The Senior Notes are redeemable, at a make-whole premium, and are not subject to sinking fund provisions. The Senior Notes contain various covenants limiting the Operating Partnership’s ability to incur certain liens, engage in sale/leaseback transactions, or merge, consolidate or sell substantially all of its assets. The Operating Partnership is in compliance with these covenants as of March 31, 2006. In addition, the Senior Notes are also subject to repurchase by the Operating Partnership, at the option of the holders of the Senior Notes, at a price equal to 100 percent of their principal amount, plus accrued and unpaid interest upon a change of control to a non-investment grade entity.

     The Partnership and the operating partnerships of the Operating Partnership serve as joint and several guarantors of the Senior Notes and of any obligations under the Credit Facility. The guarantees are full and unconditional. See Note 12 for supplemental condensed consolidating financial information.

7.

Commitments and Contingent Liabilities

     The Partnership is subject to numerous federal, state and local laws which regulate the discharge of materials into the environment or that otherwise relate to the protection of the environment. These laws and regulations result in liabilities and loss contingencies for remediation at the Partnership’s facilities and at third-party or formerly owned sites. The accrued liability for environmental remediation in the condensed consolidated balance sheets was $0.6 million for the periods ended March 31, 2006 and December 31, 2005. There are no liabilities attributable to unasserted claims, nor have any recoveries from insurance been assumed.

     Total future costs for environmental remediation activities will depend upon, among other things, the identification of any additional sites, the determination of the extent of any contamination at each site, the timing and nature of required remedial actions, the technology available and needed to meet the various existing legal requirements, the nature and extent of future environmental laws, inflation rates and the determination of the Partnership’s liability at multi-party sites, if any, in light of uncertainties with respect to joint and several liability, and the number, participation levels and financial viability of other parties. As discussed below, the Partnership’s future costs will also be impacted by an indemnification from Sunoco.

     Sunoco has indemnified the Partnership for 30 years from environmental and toxic tort liabilities related to the assets contributed to the Partnership that arise from the operation of such assets prior to the closing of the Partnership’s initial public offering (“IPO”) on February 8, 2002. Sunoco has indemnified the Partnership for 100 percent of all such losses asserted within the first 21 years of closing of the February 2002 IPO. Sunoco’s share of liability for claims asserted thereafter will decrease by 10 percent a year. For example, for a claim asserted during the twenty-third year after closing of the February 2002 IPO, Sunoco would be required to indemnify the Partnership for 80 percent of its loss. There is no monetary cap on the amount of indemnity coverage provided by Sunoco. The Partnership has agreed to indemnify Sunoco and its affiliates for events and conditions associated with the operation of the Partnership’s assets that occur on or after the

closing of the February 2002 IPO and for environmental and toxic tort liabilities to the extent Sunoco is not required to indemnify the Partnership.

     Sunoco has also indemnified the Partnership for liabilities, other than environmental and toxic tort liabilities related to the assets contributed to the Partnership, that arise out of Sunoco’s ownership and operation of the assets prior to the closing of the February 2002 IPO and that are asserted within 10 years after closing of the February 2002 IPO. In addition, Sunoco has indemnified the Partnership from liabilities relating to certain defects in title to the assets contributed to the Partnership and associated with failure to obtain certain consents and permits necessary to conduct its business that arise within 10 years after closing of the February 2002 IPO as well as from liabilities relating to legal actions pending against Sunoco or its affiliates as of February 2, 2002, or events and conditions associated with any assets retained by Sunoco or its affiliates.

     Management of the Partnership does not believe that any liabilities which may arise from claims indemnified by Sunoco would be material in relation to the consolidated financial position of the Partnership at March 31, 2006.

     There are certain other pending legal proceedings related to matters arising after the February 2002 IPO which are not indemnified by Sunoco. Management believes that any liabilities that may arise from these legal proceedings will not be material in relation to the consolidated financial position of the Partnership at March 31, 2006.

8. Equity Offerings

     In August 2005, the Partnership sold 1.5 million common units in a public offering. In September 2005, the Partnership sold an additional 125,000 common units to cover over-allotments in connection with the August 2005 sale. The purchase price for the over allotment was equal to the offering price in the August 2005 sale. The units were issued under the Partnership’s previously filed Form S-3 shelf registration statement. The total sale of units resulted in total gross proceeds of $63.4 million, and net proceeds of $60.4 million, after the underwriters’ commission and legal, accounting and other transaction expenses. Net proceeds of the sale were used to repay $56.5 million of the debt incurred to finance the August 1, 2005 purchase of a Texas crude oil pipeline system and storage facilities with the balance for general partnership purposes. As a result of this issuance of 1.625 million common units, the general partner contributed $1.3 million to the Partnership to maintain its 2.0 percent general partner interest.

     In May 2005, the Partnership sold 2.5 million common units in a public offering. In June 2005, the Partnership sold an additional 275,000 common units to cover over-allotments in connection with the May 2005 sale. The purchase price for the over-allotment was equal to the offering price in the May 2005 sale. The units were issued under the Partnership’s previously filed Form S-3 shelf registration statement. The sale of units resulted in total gross proceeds of $104.1 million, and net proceeds of $99.2 million, after underwriters’ commissions and legal, accounting and other transaction expenses. Net proceeds from the sale were used to redeem 2.775 million common units owned by Sunoco. The redemption price per unit was equal to the public offering price per unit after the underwriters’ commissions.

     At March 31, 2006, Sunoco’s ownership in the Partnership, including its 2.0 percent general partner interest, was 47.9 percent.

9.

Cash Distributions

     Within 45 days after the end of each quarter, the Partnership distributes all cash on hand at the end of the quarter, less reserves established by the general partner in its discretion. This is defined as “available cash” in the partnership agreement. The general partner has broad discretion to establish cash reserves that it determines are necessary or appropriate to properly conduct the Partnership’s business. The Partnership will make quarterly distributions to the extent there is sufficient cash from operations after establishment of cash reserves and payment of fees and expenses, including payments to the general partner.

     The Partnership had 5,691,819 subordinated units issued as of March 31, 2006, all of which were held by the general partner and for which there is no established public trading market.

     The Partnership originally issued 11,383,639 subordinated units to its general partner in connection with the 2002 IPO. The subordination period is generally defined in the partnership agreement as the period that ends on the first day of any quarter beginning after December 31, 2006 if (1) the Partnership has distributed at least the minimum quarterly distribution on all outstanding units with respect to each of the immediately preceding three consecutive, non-overlapping four-quarter periods; and (2) the adjusted operating surplus, as defined in the partnership agreement, during such periods equals or exceeds the amount that would have been sufficient to enable the Partnership to distribute the minimum quarterly distribution on all outstanding units on a fully diluted basis and the related distribution on the 2 percent general partner interest during those periods. In addition, under the partnership agreement, one quarter of the subordinated units may convert to common

units on a one-for-one basis after both December 31, 2004 and December 31, 2005, if the Partnership meets the required tests for the preceding three consecutive, non-overlapping four-quarter periods. When the subordination period ends, the rights of the holders of subordinated units will no longer be subordinated to the rights of the holders of common units and the subordinated units may be converted into common units.

     During the subordination period, the Partnership will generally pay cash distributions each quarter in the following manner:

	•		First, 98 percent to the holders of common units and 2 percent to the general partner, until each common unit has received a minimum quarterly distribution of $0.45, plus any arrearages from prior quarters;
	•		Second, 98 percent to the holders of subordinated units and 2 percent to the general partner, until each subordinated unit has received a minimum quarterly distribution of $0.45; and
	•		Thereafter, in the manner discussed below.

     The Partnership has met the minimum quarterly distribution requirements on all outstanding units for each of the three consecutive, non-overlapping four-quarter periods ended December 31, 2004 and 2005. As a result, a total of 5,691,820 subordinated units were converted into common units on a one-for-one basis, 2,845,910 each on February 15, 2005 and February 15, 2006. As of March 31, 2006, there are 5,691,819 subordinated units outstanding, all of which may be converted in February 2007 as long as the Partnership continues to meet the financial tests noted above for each of the three consecutive, non-overlapping four-quarter periods ending December 31, 2006.

     After the subordination period, the Partnership will, in general, pay cash distributions each quarter in the following manner:

		Percentage of Distributions
Quarterly Cash Distribution Amount per Unit		Unitholders				General Partner
Up to minimum quarterly distribution ($0.45 per Unit)			98	%			2	%
Above $0.45 per Unit up to $0.50 per Unit			98	%			2	%
Above $0.50 per Unit up to $0.575 per Unit			85	%			15	%
Above $0.575 per Unit up to $0.70 per Unit			75	%			25	%
Above $0.70 per Unit			50	%			50	%

     If cash distributions exceed $0.50 per unit in a quarter, the general partner will receive increasing percentages, up to 50 percent, of the cash distributed in excess of that amount. These distributions are referred to as “incentive distributions”. The amounts shown in the table under “Percentage of Distributions” are the percentage interests of the general partner and the unitholders in any available cash from operating surplus that is distributed up to and including the corresponding amount in the column “Quarterly Cash Distribution Amount per Unit,” until the available cash that is distributed reaches the next target distribution level, if any. The percentage interests shown for the unitholders and the general partner for the minimum quarterly distribution are also applicable to quarterly distribution amounts that are less than the minimum quarterly distribution.

     Distributions paid by the Partnership for the period from January 1, 2005 through March 31, 2006 were as follows:

		Cash								Total Cash
		Distribution				Total Cash				Distribution to
Date Cash		per Limited				Distribution to				the General
Distribution Paid		Partner Unit				Limited Partners				Partner
						($ in millions)				($ in millions)
February 14, 2005		$	0.625			$	15.0			$	1.0
May 13, 2005		$	0.625			$	15.1			$	1.0
August 12, 2005		$	0.6375			$	15.4			$	1.1
November 12, 2005		$	0.675			$	17.4			$	1.5
February 14, 2006		$	0.7125			$	18.4			$	2.0

     On April 20, 2006, Sunoco Partners LLC, the general partner of Sunoco Logistics Partners L.P., declared an increase in the cash distribution for the first quarter 2006 of $0.0375 per common and subordinated partnership unit ($0.15 annualized). The $22.4 million distribution, including $3.0 million to the general partner, will be paid on May 15, 2006 to unitholders of record at the close of business on May 8, 2006.

10. Business Segment Information

     The following table sets forth condensed statement of income information concerning the Partnership’s business segments and reconciles total segment operating income to net income for the three months ended March 31, 2006 and 2005, respectively (in thousands of dollars):

		Three Months Ended
		March 31,
		2006				2005
Segment Operating Income
Eastern Pipeline System:
Sales and other operating revenue:
Affiliates		$	18,438			$	18,061
Unaffiliated customers			6,838				5,443
Other income			1,972				3,071
Total Revenues			27,248				26,575
Operating expenses			10,649				10,617
Depreciation and amortization			2,650				2,599
Selling, general and administrative expenses			4,068				4,659
Total Costs and Expenses			17,367				17,875
Operating Income		$	9,881			$	8,700
Terminal Facilities:
Sales and other operating revenue:
Affiliates		$	19,156			$	19,313
Unaffiliated customers			9,957				8,614
Other Income			7				1
Total Revenues			29,120				27,928
Operating expenses			12,557				11,039
Depreciation and amortization			3,700				4,084
Selling, general and administrative expenses			3,473				3,268
Total Costs and Expenses			19,730				18,391
Operating Income		$	9,390			$	9,537
Western Pipeline System:
Sales and other operating revenue:
Affiliates		$	440,727			$	439,549
Unaffiliated customers			765,855				520,869
Other income			412				555
Total Revenues			1,206,994				960,973
Cost of products sold and operating expenses			1,191,580				953,255
Depreciation and amortization			2,596				1,439
Selling, general and administrative expenses			7,462				3,990
Total Costs and Expenses			1,201,638				958,684
Operating Income		$	5,356			$	2,289
Reconciliation of Segment Operating Income to Net Income:
Operating Income:
Eastern Pipeline System		$	9,881			$	8,700
Terminal Facilities			9,390				9,537
Western Pipeline System			5,356				2,289
Total segment operating income			24,627				20,526
Net interest expense			6,203				5,228
Net Income		$	18,424			$	15,298

     The following table provides the identifiable assets for each segment as of March 31, 2006 and December 31, 2005 (in thousands):

		March 31,				December 31,
		2006				2005
Eastern Pipeline System		$	343,139			$	343,591
Terminal Facilities		$	299,485			$	293,119
Western Pipeline System		$	1,231,724			$	1,016,915
Corporate and other		$	19,833			$	27,060
Total identifiable assets		$	1,894,181			$	1,680,685

     Corporate and other assets consist primarily of cash and cash equivalents, advances to affiliates and deferred charges.

11.

Exit Costs Associated with Western Pipeline Headquarters Relocation

     On June 10, 2005, the Partnership announced its intention to relocate its Western area headquarters operations from Tulsa, Oklahoma to the Houston, Texas area. On September 1, 2005, the Partnership executed an agreement to lease office space in Sugar Land, Texas. The Partnership’s general partner offered to relocate all affected employees. The Partnership substantially completed the relocation during the first quarter 2006.

     The total non-recurring expenses incurred in connection with the relocation plan amounted to $4.9 million, including $2.9 recognized during the first quarter 2006. These costs consist primarily of employee relocation costs, one-time termination benefits and new hire expenses. These costs are included in selling, general and administrative expenses in the condensed statement of income, and are included in the operating results for the Western Pipeline System segment. In addition, the total capital expenditures associated with the move amounted to $5.5 million, including $2.8 million in the first quarter 2006. These capital expenditures include furniture and equipment, communication infrastructure and a pipeline control center. The Partnership does not expect the remaining costs related to the relocation to be material.

12.

Supplemental Condensed Consolidating Financial Information

     The Partnership and the operating subsidiaries of the Operating Partnership serve as joint and several guarantors of the 7.25% Senior Notes and of any obligations under the Credit Facility. The guarantees are full and unconditional. Given that certain, but not all subsidiaries of the Partnership are guarantors, the Partnership is required to present the following supplemental condensed consolidating financial information. For purposes of the following footnote, Sunoco Logistics Partners, L.P. is referred to as “Parent” and Sunoco Logistics Partners Operations L.P. is referred to as “Subsidiary Issuer.” Sunoco Partners Marketing and Terminals L.P. and Sunoco Pipeline L.P. are collectively referred to as the “Guarantor Subsidiaries” and Sunoco Logistics Partners GP LLC, Sunoco Logistics Partners Operations GP LLC, Sun Pipe Line Services (Out) LLC and Sunoco Partners Lease Acquisition & Marketing LLC are referred to as “Non-Guarantor Subsidiaries.”

     The following supplemental condensed consolidating financial information (in thousands) reflects the Parent’s separate accounts, the Subsidiary Issuer’s separate accounts, the combined accounts of the Guarantor Subsidiaries, the combined accounts of the Non-Guarantor Subsidiaries, the combined consolidating adjustments and eliminations and the Parent’s consolidated accounts for the dates and periods indicated. For purposes of the following condensed consolidating information, the Parent’s investments in its subsidiaries and the Subsidiary Issuer’s investments in its subsidiaries are accounted for under the equity method of accounting.

Statement of Income
Three Months Ended March 31, 2006
(Unaudited)

														Non-
						Subsidiary				Subsidiary				Guarantor				Consolidating
		Parent				Issuer				Guarantors				Subsidiaries				Adjustments				Total
Revenues
Sales and other operating revenue:
Affiliates		$	—			$	—			$	478,101			$	220			$	—			$	478,321
Unaffiliated customers			—				—				782,367				283				—				782,650
Equity in earnings of subsidiaries			18,172				24,865				—				2				(43,039	)			—
Other income			—				—				2,391				—				—				2,391
Total Revenues			18,172				24,865				1,262,859				505				(43,039	)			1,263,362
Costs and Expenses
Cost of products sold and operating expenses			—				—				1,214,564				222				—				1,214,786
Depreciation and amortization			—				—				8,915				31				—				8,946
Selling, general and administrative expenses			—				—				15,003				—				—				15,003
Total Costs and Expenses			—				—				1,238,482				253				—				1,238,735
Operating Income			18,172				24,865				24,377				252				(43,039	)			24,627
Net interest cost paid to/ (received from) affiliates			—				799				(490	)			—				—				309
Other interest cost and debt expenses, net			—				6,450				—				—				—				6,450
Capitalized interest			—				(556	)			—				—				—				(556	)
Net Income		$	18,172			$	18,172			$	24,867			$	252			$	(43,039	)		$	18,424

Statement of Income
Three Months Ended March 31, 2005
(Unaudited)

														Non-
						Subsidiary				Subsidiary				Guarantor				Consolidating
		Parent				Issuer				Guarantors				Subsidiaries				Adjustments				Total
Revenues
Sales and other operating revenue:
Affiliates		$	—			$	—			$	476,923			$	—			$	—			$	476,923
Unaffiliated customers			—				—				534,926				—				—				534,926
Equity in earnings of subsidiaries			15,296				21,043				—				2				(36,341	)			—
Other income			—				—				3,627				—				—				3,627
Total Revenues			15,296				21,043				1,015,476				2				(36,341	)			1,015,476
Costs and Expenses
Cost of products sold and operating expenses			—				—				974,911				—				—				974,911
Depreciation and amortization			—				—				8,122				—				—				8,122
Selling, general and administrative expenses			—				—				11,917				—				—				11,917
Total Costs and Expenses			—				—				994,950				—				—				994,950
Operating Income			15,296				21,043				20,526				2				(36,341	)			20,526
Net interest cost paid to/ (received from) affiliates			—				584				(519	)			—				—				65
Other interest cost and debt expenses, net			—				5,163				—				—				—				5,163
Net Income		$	15,296			$	15,296			$	21,045			$	2			$	(36,341	)		$	15,298

Balance Sheet
March 31, 2006
(Unaudited)

														Non-
						Subsidiary				Subsidiary				Guarantor				Consolidating
		Parent				Issuer				Guarantors				Subsidiaries				Adjustments				Total
Assets
Current Assets
Cash and cash equivalents		$	—			$	4,951			$	—			$	—			$	—			$	4,951
Advances to affiliates			6,548				—				2,689				580				—				9,817
Accounts receivable, affiliated companies			—				—				129,156				—				—				129,156
Accounts receivable, net			—				—				669,839				—				—				669,839
Inventories Crude oil			—				—				48,579				—				—				48,579
Materials, supplies and other			—				—				724				—				—				724
Total Current Assets			6,548				4,951				850,987				580				—				863,066
Properties, plants and equipment, net			—				—				924,903				5,463				—				930,366
Investment in affiliates			511,329				971,728				68,683				86				(1,483,143	)			68,683
Deferred charges and other assets			—				1,496				30,553				17				—				32,066
Total Assets		$	517,877			$	978,175			$	1,875,126			$	6,146			$	(1,483,143	)		$	1,894,181
Liabilities and Partners’ Capital
Current Liabilities
Accounts payable		$	—			$	—			$	840,760			$	—			$	—			$	840,760
Accrued liabilities			1,109				2,286				22,870				175				—				26,440
Accrued taxes other than income			—				—				17,679				—				—				17,679
Total Current Liabilities			1,109				2,286				881,309				175				—				884,879
Long-term debt			—				465,116				—				—				—				465,116
Other deferred credits and liabilities			—				—				23,308				—				—				23,308
Total Liabilities			1,109				467,402				904,617				175				—				1,373,303
Total Partners’ Capital			516,768				510,773				970,509				5,971				(1,483,143	)			520,878
Total Liabilities and Partners’ Capital		$	517,877			$	978,175			$	1,875,126			$	6,146			$	(1,483,143	)		$	1,894,181

Balance Sheet
December 31, 2005

														Non-
						Subsidiary				Subsidiary				Guarantor				Consolidating
		Parent				Issuer				Guarantors				Subsidiaries				Adjustments				Total
Assets
Current Assets
Cash and cash equivalents		$	—			$	21,645			$	—			$	—			$	—			$	21,645
Advances to affiliates			—				—				5,506				—				(5,506	)			—
Accounts receivable, affiliated companies			—				—				136,536				—				—				136,536
Accounts receivable, net			—				—				584,509				—				—				584,509
Inventories
Crude oil			—				—				27,561				—				—				27,561
Materials, supplies and other			—				—				700				—				—				700
Total Current Assets			—				21,645				754,812				—				(5,506	)			770,951
Properties, plants and equipment, net			—				—				809,342				5,494				—				814,836
Investment in affiliates			464,986				778,106				69,291				(130	)			(1,243,156	)			69,097
Deferred charges and other assets			—				2,459				23,325				17				—				25,801
Total Assets		$	464,986			$	802,210			$	1,656,770			$	5,381			$	(1,248,662	)		$	1,680,685
Liabilities and Partners’ Capital
Current Liabilities
Accounts payable		$	—			$	—			$	720,127			$	—			$	—			$	720,127
Accrued liabilities			1,171				6,800				24,913				—				—				32,884
Accrued taxes other than income			—				—				20,986				—				—				20,986
Advances from affiliates			5,945				—				—				5,311				(5,506	)			5,750
Total Current Liabilities			7,116				6,800				766,026				5,311				(5,506	)			779,747
Long-term debt			—				355,573				—				—				—				355,573
Other deferred credits and liabilities			—				—				21,954				—				—				21,954
Total Liabilities			7,116				362,373				787,980				5,311				(5,506	)			1,157,274
Total Partners’ Capital			457,870				439,837				868,790				70				(1,243,156	)			523,411
Total Liabilities and Partners’ Capital		$	464,986			$	802,210			$	1,656,770			$	5,381			$	(1,248,662	)		$	1,680,685

Statement of Cash Flows
Three Months Ended March 31, 2006
(Unaudited)

														Non-
						Subsidiary				Subsidiary				Guarantor				Consolidating
		Parent				Issuer				Guarantors				Subsidiaries				Adjustments				Total
Net Cash Flows from Operating Activities		$	18,110			$	14,620			$	48,629			$	458			$	(43,039	)		$	38,778
Cash Flows from Investing Activities:
Capital expenditures			—				—				(18,228	)			—				—				(18,228	)
Acquisitions			—				—				(109,448	)			—				—				(109,448	)
Intercompany			14,671				(140,814	)			77,671				5,433				43,039				—
			14,671				(140,814	)			(50,005	)			5,433				43,039				(127,676	)
Cash Flows from Financing Activities:
Distribution paid to Limited Partners and General Partner			(20,360	)			—				—				—				—				(20,360	)
Net contribution from General Partner for Limited Partner unit transactions			74				—				—				—				—				74
Advances to affiliates, net			(12,495	)			—				2,819				(5,891	)			—				(15,567	)
Borrowings under credit facility			—				109,500				—				—				—				109,500
Payments of statutory withholding on net issuance of Limited Partner units under restricted unit incentive plan			—				—				(1,443	)			—				—				(1,443	)
			(32,781	)			109,500				1,376				(5,891	)			—				72,204
Net change in cash and cash equivalents			—				(16,694	)			—				—				—				(16,694	)
Cash and cash equivalents at beginning of year			—				21,645				—				—				—				21,645
Cash and cash equivalents at end of period		$	—			$	4,951			$	—			$	—			$	—			$	4,951

Statement of Cash Flows
Three Months Ended March 31, 2005
(Unaudited)

														Non-
						Subsidiary				Subsidiary				Guarantor				Consolidating
		Parent				Issuer				Guarantors				Subsidiaries				Adjustments				Total
Net Cash Flows from Operating Activities		$	15,296			$	10,968			$	14,676			$	2			$	(36,341	)		$	4,601
Cash Flows from Investing Activities:
Capital expenditures			—				—				(7,841	)			—				—				(7,841	)
Intercompany			(9,316	)			(30,957	)			3,934				(2	)			36,341				—
			(9,316	)			(30,957	)			(3,907	)			(2	)			36,341				(7,841	)
Cash Flows from Financing Activities:
Distribution paid to Limited Partners and General Partner			(15,955	)			—				—				—				—				(15,955	)
Net contribution from General Partner for Limited Partner unit transactions			137				—				—				—				—				137
Advances to affiliates, net			9,838				—				(8,267	)			—				—				1,571
Payments of statutory withholding on net issuance of Limited Partner units under restricted unit incentive plan			—				—				(2,863	)			—				—				(2,863	)
Contributions from affiliate			—				—				361				—				—				361
			(5,980	)			—				(10,769	)			—				—				(16,749	)
Net change in cash and cash equivalents			—				(19,989	)			—				—				—				(19,989	)
Cash and cash equivalents at beginning of year			—				52,660				—				—				—				52,660
Cash and cash equivalents at end of period		$	—			$	32,671			$	—			$	—			$	—			$	32,671