Magellan Midstream Reports Third-Quarter 2017 Financial Results

TULSA, Okla., Nov. 2, 2017 /PRNewswire/ -- Magellan Midstream Partners, L.P. (NYSE: MMP) today reported net income of $198.5 million for third quarter 2017 compared to $194.6 million for third quarter 2016. The 2017 results include an $18.5 million gain related to the sale of an inactive terminal along the partnership's refined products pipeline system.

Distributable cash flow (DCF), a non-generally accepted accounting principles (non-GAAP) financial measure that represents the amount of cash generated during the period that is available to pay distributions, was $235.2 million for third quarter 2017 compared to $243.9 million for third quarter 2016.

Diluted net income per limited partner unit was 87 cents in third quarter 2017 and 85 cents in third quarter 2016. Diluted net income per unit excluding mark-to-market (MTM) commodity-related pricing adjustments, a non-GAAP financial measure, was 97 cents for third quarter 2017, or 89 cents excluding the 8-cent favorable impact of the gain on asset sale. These results were similar to the 90-cent guidance provided by management in early August as better-than-expected financial results from the partnership's operations mainly overcame the 4-cent negative impact of Hurricane Harvey.

During the third quarter of 2017, Hurricane Harvey hit the Texas Gulf Coast, disrupting the partnership's operations located in the Houston and Corpus Christi areas for a limited time. No significant asset damage occurred, and the impacted facilities are now operational. Magellan currently estimates the total negative DCF impact of Hurricane Harvey to be approximately $20 million, net of expected insurance reimbursements. Of the total, approximately $10 million reduced third-quarter DCF ($8 million of which negatively impacted third-quarter net income) with the remainder associated with clean-up and repair activities to be completed in future periods.

"Magellan generated financial results during the third quarter of 2017 that were consistent with our expectations despite Hurricane Harvey, which negatively impacted the operations of each of our business segments for a period of time," said Michael Mears, chief executive officer. "Magellan's employees stepped up to the challenge and worked together as a true enterprise-wide team to safely resume operations as soon as possible while doing our best to limit the impact to our customers and the markets we serve. Further, the third quarter of 2017 was also notable because we launched three new large-scale construction projects for fee-based refined products and crude oil pipeline and storage assets that increased our expansion capital spending by $600 million, helping to solidify Magellan's future growth."

An analysis by segment comparing third quarter 2017 to third quarter 2016 is provided below based on operating margin, a non-GAAP financial measure that reflects operating profit before general and administrative (G&A) expense and depreciation and amortization:

Refined products. Refined products operating margin was $173.8 million, a decrease of $10.0 million. Transportation and terminals revenue increased $21.7 million between periods primarily due to operating results from the partnership's Little Rock pipeline that commenced commercial operations in July 2016 as well as 4% higher shipments on other segments of the partnership's pipeline system driven by stronger demand for refined products in large part due to higher distillate demand in crude oil production regions. Additionally, the current period benefited from a one-time customer payment associated with a dispute settlement and higher storage and other ancillary service fees along Magellan's refined products pipeline system.

Operating expenses increased $23.1 million primarily due to less favorable product overages (which reduce operating expenses), higher asset integrity spending related to the timing of maintenance work and higher environmental accruals for historical remediation sites.

Product margin (a non-GAAP measure defined as product sales revenue less cost of product sales) decreased $8.3 million between periods due in part to the recognition of more unrealized losses on open futures contracts used to economically hedge the partnership's commodity-related activities. Details of these MTM commodity-related and other inventory adjustments can be found on the Distributable Cash Flow Reconciliation to Net Income schedule that accompanies this news release. The partnership's cash product margin, which reflects only transactions that settled during the quarter, also declined between periods due to higher butane costs, resulting in compressed butane blending margins.

Crude oil. Crude oil operating margin was $115.8 million, an increase of $17.0 million and a quarterly record for this segment. Transportation and terminals revenue increased $16.2 million primarily due to contributions from the partnership's recently-constructed condensate splitter in Corpus Christi that began commercial operations in June 2017. Magellan also benefited from higher volumes on its Longhorn pipeline as the 2016 period was negatively impacted by shippers utilizing historical credits (earned by shipping in excess of their minimum commitments in the past) that were set to expire in the third quarter of 2016.

Earnings of non-controlled entities increased $13.1 million primarily due to higher earnings from BridgeTex Pipeline Company, LLC, which is owned 50% by Magellan. The higher BridgeTex earnings were mainly attributable to incremental spot shipments in the current period and additional volume from BridgeTex's new Eaglebine origin that began service in second quarter 2017. The partnership also benefited from higher earnings from Saddlehorn Pipeline Company, LLC, which is owned 40% by Magellan and began operations in Sept. 2016.

Operating expenses increased $6.6 million primarily due to higher costs associated with the partnership's new condensate splitter that began commercial operations in June 2017 and higher power costs for pipeline movements. Product margin decreased $4.9 million due to transportation charges Magellan paid to BridgeTex in connection with crude oil marketing activities in the current period. Overall, Magellan benefits from this crude oil marketing activity as it receives earnings contributions from BridgeTex as a result of higher volumes as described above.

Marine storage. Marine storage operating margin was $25.9 million, a decrease of $7.4 million. Revenue decreased $3.7 million primarily due to the impact of Hurricane Harvey, which resulted in less ancillary fees reflecting decreased customer activities and lower storage fees due to delayed maintenance projects and some tank damage in third quarter 2017. Operating expenses increased slightly due to higher environmental remediation accruals and clean-up costs related to Hurricane Harvey, and product margin declined due to the sale of less product overages inventory in the current period.

Other items. Depreciation and amortization increased due to recent expansion capital expenditures, and G&A expense increased because of higher prospecting costs for potential expansion projects. Other expense was unfavorable between periods primarily due to the 2016 period benefiting from a break-up fee related to a potential acquisition. As previously mentioned, the 2017 results also include an $18.5 million gain associated with the sale of an inactive terminal along the partnership's refined products pipeline system.

Net interest expense increased as a result of additional borrowings to finance expansion capital spending and lower interest capitalized for construction projects in the current period. As of Sept. 30, 2017, the partnership had $4.3 billion of debt outstanding, including $269.0 million outstanding under its commercial paper program. During Oct. 2017, Magellan issued $500 million of 4.2% notes due 2047 to repay borrowings outstanding under its commercial paper program and to fund future expansion capital needs.

Expansion capital projects
Magellan remains focused on expansion opportunities and continues to identify new opportunities for future growth. Based on the progress of expansion projects already underway, the partnership expects to spend $600 million in 2017, $800 million in 2018 and $350 million in 2019 to complete its current slate of construction projects. These spending estimates include the partnership's recently announced projects to expand its Pasadena, Texas marine storage terminal, to build a crude oil and condensate pipeline from the Delaware Basin to the origin of the Longhorn pipeline in Crane, Texas and to expand Magellan's refined products pipeline system in Texas. Further, these spending estimates include the construction of an incremental 1.5 million barrels of crude oil storage in Cushing, Oklahoma and Corpus Christi on a combined basis, which is supported by customer commitments.

The Cheyenne extension of the Saddlehorn pipeline commenced operations in early October, and the new connection of Magellan's Little Rock pipeline segment to a third-party pipeline is now complete, providing customers the option to ultimately transport refined products to the greater Memphis, Tennessee market.

Magellan continues to make significant progress on its other construction projects. The new 24-inch diameter crude oil pipeline being constructed from the partnership's East Houston terminal to Holland Avenue is now expected to be operational in early 2018 to help facilitate incremental crude oil shipments within the Houston and Texas City region. The expansion of the Seabrook Logistics joint venture, which includes the addition of 1.7 million barrels of storage and connectivity to Magellan's Houston crude oil distribution system, remains on target for a mid-2018 start-up.

Magellan also continues to evaluate well in excess of $500 million of potential organic growth projects in earlier stages of development as well as acquisition opportunities, all of which have been excluded from the partnership's spending estimates at this time. Active discussions with potential customers continue to further develop the partnership's new Pasadena marine terminal, to construct a crude oil and condensate pipeline from the Permian Basin to Corpus Christi and to develop other infrastructure investments in West Texas, among many other potential opportunities under consideration.

Financial guidance for 2017
Management reaffirms its annual DCF guidance of $1.02 billion for 2017, representing a record year for Magellan and 1.25 times the amount needed to pay projected cash distributions for 2017. Management remains committed to its goal of increasing annual cash distributions by 8% for both 2017 and 2018 while maintaining distribution coverage of 1.2 times each year.

Including actual results so far this year, net income per limited partner unit is estimated to be $3.92 for 2017, which results in fourth-quarter guidance of $1.15. Guidance excludes future MTM adjustments on the partnership's commodity-related activities.

Consistent with its historical approach, management plans to provide more specific details related to 2018 guidance early next year in conjunction with reporting year-end 2017 financial results.

Earnings call details
An analyst call with management to discuss third-quarter financial results, outlook for the remainder of 2017 and the status of significant expansion projects is scheduled today at 1:30 p.m. Eastern. To join the conference call, dial (866) 564-2842 and provide code 2203241. Investors also may listen to the call via the partnership's website at www.magellanlp.com/investors/webcasts.aspx.

Audio replays of the conference call will be available from 4:30 p.m. Eastern today through midnight on Nov. 8. To access the replay, dial (888) 203-1112 and provide code 2203241. The replay also will be available at www.magellanlp.com.

Non-GAAP financial measures
Management believes that investors benefit from having access to the same financial measures utilized by the partnership. As a result, this news release and supporting schedules include the non-GAAP financial measures of operating margin, product margin, adjusted EBITDA, DCF and net income per unit excluding MTM commodity-related pricing adjustments and the gain associated with the asset sale, which are important performance measures used by management.

Operating margin reflects operating profit before G&A expense and depreciation and amortization. This measure forms the basis of the partnership's internal financial reporting and is used by management to evaluate the economic performance of the partnership's operations.

Product margin, which is calculated as product sales revenue less cost of product sales, is used by management to evaluate the profitability of the partnership's commodity-related activities.

Adjusted EBITDA is an important measure utilized by management and the investment community to assess the financial results of an entity.

DCF is important in determining the amount of cash generated from the partnership's operations that is available for distribution to its unitholders. Management uses this performance measure as a basis for recommending to the board of directors the amount of cash distributions to be paid each period and for determining the payouts under the partnership's equity-based incentive plan.

Reconciliations of operating margin to operating profit and adjusted EBITDA and DCF to net income accompany this news release.

The partnership uses exchange-traded futures contracts to hedge against price changes of petroleum products associated with its commodity-related activities. Most of these futures contracts do not qualify for hedge accounting treatment. However, because these futures contracts are generally effective at hedging price changes, management believes the partnership's profitability should be evaluated excluding the unrealized gains and losses associated with petroleum products that will be sold in future periods. Further, because the financial guidance provided by management excludes future MTM commodity-related pricing adjustments, a reconciliation of actual results to those excluding these adjustments is provided for comparability to previous financial guidance.

Because the non-GAAP measures presented in this news release include adjustments specific to the partnership, they may not be comparable to similarly-titled measures of other companies.

About Magellan Midstream Partners, L.P.
Magellan Midstream Partners, L.P. (NYSE: MMP) is a publicly traded partnership that primarily transports, stores and distributes refined petroleum products and crude oil. The partnership owns the longest refined petroleum products pipeline system in the country, with access to nearly 50% of the nation's refining capacity, and can store approximately 100 million barrels of petroleum products such as gasoline, diesel fuel and crude oil. More information is available at www.magellanlp.com.

Forward-Looking Statement Disclaimer
Portions of this document constitute forward-looking statements as defined by federal law. Forward-looking statements can be identified by words such as: plan, goal, guidance, believe, estimate, expect, projected, future, may, will and similar references to future periods. Although management of Magellan Midstream Partners, L.P. believes such statements are based on reasonable assumptions, actual outcomes may be materially different. Among the key risk factors that may have a direct impact on the partnership's results of operations and financial condition are: (1) its ability to identify growth projects and to complete identified projects on time and at expected costs; (2) price fluctuations and changes in demand for refined petroleum products, crude oil and natural gas liquids, or changes in demand for transportation, storage, blending or processing of those commodities through its existing or planned facilities; (3) changes in the partnership's tariff rates or other terms imposed by state or federal regulatory agencies; (4) shut-downs or cutbacks at refineries or other businesses that use or supply the partnership's services; (5) changes in the throughput or interruption in service on pipelines or other facilities owned and operated by third parties and connected to the partnership's terminals, pipelines or other facilities; (6) the occurrence of operational hazards or unforeseen interruptions; (7) the treatment of the partnership as a corporation for federal or state income tax purposes or the partnership becoming subject to significant forms of other taxation; (8) an increase in the competition the partnership's operations encounter; (9) disruption in the debt and equity markets that negatively impacts the partnership's ability to finance its capital spending; and (10) failure of customers to meet or continue contractual obligations to the partnership. Additional information about issues that could lead to material changes in performance is contained in the partnership's filings with the Securities and Exchange Commission, including the partnership's Annual Report on Form 10-K for the fiscal year ended Dec. 31, 2016 and subsequent reports on Forms 8-K and 10-Q. You are urged to carefully review and consider the cautionary statements and other disclosures made in those filings, especially under the heading "Risk Factors." Forward-looking statements made by the partnership in this release are based only on information currently known, and the partnership undertakes no obligation to revise its forward-looking statements to reflect events or circumstances learned of or occurring after today's date.

    Contact:                     Paula Farrell

                                 (918) 574-7650

                                 paula.farrell@magellanlp.com

                                                                MAGELLAN MIDSTREAM PARTNERS, L.P.

                                                                CONSOLIDATED STATEMENTS OF INCOME

                                                             (In thousands, except per unit amounts)

                                                                           (Unaudited)


                                      Three Months Ended                                         Nine Months Ended

                                      September 30,                                         September 30,

                                 2016                  2017                    2016                               2017
                                 ----                  ----                    ----                               ----

    Transportation and
     terminals revenue                $413,433                                        $446,935                         $1,175,748  $1,272,845

    Product sales revenue     133,356                         121,010                               403,607                548,634

    Affiliate management fee
     revenue                    4,993                           4,903                                11,140                 12,883
                                -----                           -----                                ------                 ------

    Total revenue             551,782                         572,848                             1,590,495              1,834,362

    Costs and expenses:

    Operating                 134,915                         165,368                               392,011                442,254

    Cost of product sales     118,242                         121,819                               327,530                440,670

    Depreciation and
     amortization              47,081                          49,909                               134,137                146,103

    General and
     administrative            35,584                          37,202                               110,814                120,876
                               ------                          ------                               -------                -------

    Total costs and expenses  335,822                         374,298                               964,492              1,149,903

    Earnings of non-
     controlled entities       18,576                          31,151                                51,543                 78,173
                               ------                          ------                                ------                 ------

    Operating profit          234,536                         229,701                               677,546                762,632

    Interest expense           50,163                          51,895                               142,573                154,653

    Interest income             (302)                          (240)                              (1,067)                 (788)

    Interest capitalized      (7,877)                        (3,424)                             (21,143)              (10,804)

    Gain on sale of asset           -                       (18,505)                                    -              (18,505)

    Gain on exchange of
     interest in non-
     controlled entity              -                              -                             (28,144)                     -

    Other (income) expense    (2,737)                            549                               (6,447)                 3,762
                               ------                             ---                                ------                  -----

    Income before provision
     for income taxes         195,289                         199,426                               591,774                634,314

    Provision for income
     taxes                        738                             926                                 2,294                  2,678
                                  ---                             ---

    Net income                        $194,551                                        $198,500                           $589,480    $631,636
                                      ========                                        ========                           ========    ========


    Basic net income per
     limited partner unit                $0.85                                           $0.87                              $2.59       $2.77
                                         =====                                           =====                              =====       =====


    Diluted net income per
     limited partner unit                $0.85                                           $0.87                              $2.59       $2.77
                                         =====                                           =====                              =====       =====


    Weighted average number
     of limited partner units
     outstanding used for
     basic net income per
     unit calculation         227,960                         228,199                               227,913                228,167
                              =======                         =======                               =======                =======


    Weighted average number
     of limited partner units
     outstanding used for
     diluted net income per
     unit calculation         227,999                         228,260                               227,947                228,222
                              =======                         =======                               =======                =======

                                                    MAGELLAN MIDSTREAM PARTNERS, L.P.

                                                          OPERATING STATISTICS


                             Three Months Ended                       Nine Months Ended

                               September 30,                            September 30,

                            2016                2017                   2016               2017
                            ----                ----                   ----               ----

    Refined products:

    Transportation revenue
     per barrel shipped             $1.503                                    $1.521           $1.451  $1.489

    Volume shipped
     (million barrels):

    Gasoline                72.7                          75.8                          204.9    218.7

    Distillates             37.3                          41.0                          110.0    119.6

    Aviation fuel            7.2                           6.7                           19.6     20.2

    Liquefied petroleum
     gases                   4.1                           3.9                            9.9      9.6
                             ---                           ---                            ---      ---

    Total volume shipped   121.3                         127.4                          344.4    368.1


    Crude oil:

    Magellan 100%-owned
     assets:

    Transportation revenue
     per barrel shipped             $1.189                                    $1.332           $1.325  $1.412

    Volume shipped
     (million barrels)      50.7                          48.4                          139.5    137.0

    Crude oil terminal
     average utilization
     (million barrels per
     month)                 14.8                          14.9                           14.7     15.5

    Select joint venture
     pipelines:

    BridgeTex -volume
     shipped (million
     barrels)(1)            20.6                          25.7                           58.7     66.4

    Saddlehorn -volume
     shipped (million
     barrels)(2)             1.2                           4.4                            1.2     12.1


    Marine storage:

    Marine terminal
     average utilization
     (million barrels per
     month)                 24.3                          22.5                           23.6     23.4


    (1)              These volumes reflect the total shipments
                     for the BridgeTex pipeline, which is
                     owned 50% by Magellan.

    (2)              These volumes reflect the total shipments
                     for the Saddlehorn pipeline, which is
                     owned 40% by Magellan and began
                     operations in September 2016.

                                                                    MAGELLAN MIDSTREAM PARTNERS, L.P.

                                                           OPERATING MARGIN RECONCILIATION TO OPERATING PROFIT

                                                                        (Unaudited, in thousands)


                                             Three Months Ended                                           Nine Months Ended

                                               September 30,                                                September 30,

                                        2016                  2017                      2016                               2017
                                        ----                  ----                      ----                               ----

    Refined products:

    Transportation and terminals
     revenue                                 $267,339                                          $289,030                         $739,931    $808,818

    Affiliate management fee revenue     218                               353                                   422                1,035

    Losses of non-controlled
     entities                          (272)                            (700)                                (352)               (167)

    Less: Operating expenses          95,535                           118,665                               279,822              312,911
                                      ------

    Transportation and terminals
     margin                          171,750                           170,018                               460,179              496,775


    Product sales revenue(1)         105,834                           107,175                               372,061              509,068

    Less: Cost of product sales(1)    93,761                           103,391                               300,009              396,292

    Product margin                    12,073                             3,784                                72,052              112,776
                                      ------                             -----                                ------              -------

    Operating margin                         $183,823                                          $173,802                         $532,231    $609,551
                                             ========                                          ========                         ========    ========


    Crude oil:

    Transportation and terminals
     revenue                                 $100,113                                          $116,305                         $303,181    $329,813

    Affiliate management fee revenue   4,416                             3,703                                 9,686               10,311

    Earnings of non-controlled
     entities                         18,180                            31,244                                49,870               76,388

    Less: Operating expenses          24,547                            31,163                                66,228               89,991
                                      ------                            ------

    Transportation and terminals
     margin                           98,162                           120,089                               296,509              326,521


    Product sales revenue(1)          24,750                            12,370                                26,465               34,876

    Less: Cost of product sales(1)    24,108                            16,630                                26,469               37,814

    Product margin                       642                           (4,260)                                  (4)             (2,938)
                                         ---                            ------                                   ---               ------

    Operating margin                          $98,804                                          $115,829                         $296,505    $323,583
                                              =======                                          ========                         ========    ========


    Marine storage:

    Transportation and terminals
     revenue                                  $46,182                                           $42,501                         $132,837    $136,702

    Affiliate management fee revenue     359                               847                                 1,032                1,537

    Earnings of non-controlled
     entities                            668                               607                                 2,025                1,952

    Less: Operating expenses          16,325                            17,723                                49,808               45,753
                                      ------                            ------                                ------               ------

    Transportation and terminals
     margin                           30,884                            26,232                                86,086               94,438


    Product sales revenue(1)           2,772                             1,465                                 5,081                4,690

    Less: Cost of product sales(1)       373                             1,798                                 1,052                6,564
                                         ---                             -----                                 -----                -----

    Product margin                     2,399                             (333)                                4,029              (1,874)

    Operating margin                          $33,283                                           $25,899                          $90,115     $92,564
                                              =======                                           =======                          =======     =======


    Segment operating margin                 $315,910                                          $315,530                         $918,851  $1,025,698

    Add:  Allocated corporate
     depreciation costs                1,291                             1,282                                 3,646                3,913
                                       -----                             -----                                 -----                -----

    Total operating margin           317,201                           316,812                               922,497            1,029,611

    Less:

    Depreciation and amortization
     expense                          47,081                            49,909                               134,137              146,103

    General and administrative
     expense                          35,584                            37,202                               110,814              120,876
                                      ------                            ------                               -------              -------

    Total operating profit                   $234,536                                          $229,701                         $677,546    $762,632
                                             ========                                          ========                         ========    ========


    Note: Amounts may not sum to
     figures shown on the
     consolidated statement of income
     due to intersegment eliminations
     and allocated corporate
     depreciation costs.


    (1)  Includes gains and losses on
     related exchange-traded futures
     contracts.

                                                  MAGELLAN MIDSTREAM PARTNERS, L.P.

                                 RECONCILIATION OF NET INCOME AND NET INCOME PER LIMITED PARTNER UNIT

                                       EXCLUDING COMMODITY-RELATED ADJUSTMENTS TO GAAP MEASURES

                                          (Unaudited, in thousands except per unit amounts)


                                                      Three Months Ended

                                                       September 30, 2017

                               Net Income               Basic Net Income                    Diluted Net
                                                          Per Limited                       Income Per
                                                         Partner Unit                    Limited Partner
                                                                                               Unit
                                                                                               ----

    As reported                              $198,500                                                 $0.87      $0.87

    Unrealized derivative
     (gains) losses associated
     with future physical
     product sales                 16,797                             0.07                                  0.07

    Inventory valuation
     adjustments associated
     with future physical
     product transactions           6,728                             0.03                                  0.03
                                    -----                             ----

    Excluding commodity-
     related adjustments*                    $222,025                                                 $0.97      $0.97
                                             ========                                                 =====      =====


    Weighted average number of
     limited partner units
     outstanding used for
     basic net income per unit
     calculation                  228,199
                                  =======

    Weighted average number of
     limited partner units
     outstanding used for
     diluted net income per
     unit calculation             228,260
                                  =======


    * Please see Distributable Cash
     Flow Reconciliation to Net Income
     for further descriptions of
     commodity-related adjustments.

                                                                                     MAGELLAN MIDSTREAM PARTNERS, L.P.

                                                                            DISTRIBUTABLE CASH FLOW RECONCILIATION TO NET INCOME

                                                                                          (Unaudited, in thousands)


                                            Three Months Ended                                    Nine Months Ended

                                              September 30,                                         September 30,                                  2017

                                       2016                  2017               2016                     2017                 Guidance
                                       ----                  ----               ----                     ----                 --------


    Net income                              $194,551                                   $198,500                                          $589,480                    $631,636   $895,000

    Interest expense, net            41,984                          48,231                          120,363                               143,061           194,000

    Depreciation and
     amortization                    47,081                          49,909                          134,137                               146,103           198,000

    Equity-based incentive
     compensation(1)                  4,677                           3,466                              360                                   308             4,000

    Loss on sale and retirement
     of assets                        2,134                           2,250                            5,397                                 7,581            12,000

    Gain on sale of asset(2)              -                       (18,505)                               -                             (18,505)         (18,000)

    Gain on exchange of
     interest in non-
     controlled entity(3)                 -                              -                        (28,144)                                    -                -

    Commodity-related adjustments:

    Derivative (gains) losses
     recognized in the period
     associated with future
     product transactions(5)         12,272                          16,797                           10,071                                13,518

    Derivative gains (losses)
     recognized in previous
     periods associated with
     product sales completed in
     the period(5)                    5,871                           4,033                           38,642                              (25,493)

    Inventory valuation
     adjustments(6)                 (1,083)                          (875)                         (2,798)                                4,048
                                     ------                            ----                           ------                                 -----

    Total commodity-related
     adjustments                     17,060                          19,955                           45,915                               (7,927)         (13,000)

    Cash distributions received
     from non-controlled
     entities in excess of
     earnings                         2,948                           8,635                            3,003                                19,519            30,000

    Other(4)                          1,315                             849                            3,891                                 3,749             4,000
                                      -----                             ---                            -----                                 -----             -----

    Adjusted EBITDA                 311,750                         313,290                          874,402                               925,525         1,306,000

    Interest expense, net,
     excluding debt issuance
     cost amortization             (41,171)                       (47,403)                       (118,029)                             (140,579)         (191,000)

    Maintenance capital(7)         (26,657)                       (30,737)                        (86,103)                             (71,832)         (95,000)

    Distributable cash flow                 $243,922                                   $235,150                                          $670,270                    $713,114 $1,020,000
                                            ========                                   ========                                          ========                    ======== ==========


    (1)              Because the partnership intends to
                     satisfy vesting of units under its
                     equity-based incentive
                     compensation plan with the
                     issuance of limited partner units,
                     expenses related to this plan
                     generally are deemed non-cash and
                     added back for DCF purposes.
                     Total equity-based incentive
                     compensation expense for the nine
                     months ended September 30, 2016
                     and 2017 was $14.7 million and
                     $14.2 million, respectively.
                     However, the figures above include
                     adjustments of $14.4 million and
                     $13.9 million in 2016 and 2017,
                     respectively, for cash payments
                     associated with its equity-based
                     incentive compensation plan, which
                     primarily include tax
                     withholdings.


    (2)              In September 2017, the partnership
                     recognized an $18.5 million gain
                     in connection with the sale of an
                     inactive terminal along the
                     partnership's refined products
                     pipeline system, which has been
                     deducted from the calculation of
                     DCF because it is not related to
                     the partnership's ongoing
                     operations.


    (3)              In February 2016, the partnership
                     transferred its 50% membership
                     interest in Osage Pipe Line
                     Company, LLC ("Osage") to an
                     affiliate of HollyFrontier
                     Corporation ("HFC").  In
                     conjunction with this transaction,
                     the partnership entered into
                     several commercial agreements with
                     affiliates of HFC, which were
                     recorded as intangible assets and
                     other receivables in its
                     consolidated balance sheets.  The
                     partnership recorded a $28.1
                     million non-cash gain in relation
                     to this transaction.


    (4)              In conjunction with the February
                     2016 Osage transaction, HFC agreed
                     to make certain payments to the
                     partnership until HFC completes a
                     connection to the partnership's El
                     Paso terminal.  These payments
                     replace distributions the
                     partnership would have received
                     had the Osage transaction not
                     occurred and are, therefore,
                     included in the partnership's
                     calculation of DCF.


    (5)              Certain derivatives the partnership
                     uses as economic hedges have not
                     been designated as hedges for
                     accounting purposes and the mark-
                     to-market changes of these
                     derivatives are recognized
                     currently in earnings. In
                     addition, the partnership has
                     designated certain derivatives
                     used to hedge its crude oil tank
                     bottoms as fair value hedges, and
                     the change in the differential
                     between the current spot price and
                     forward price on these hedges is
                     recognized currently in earnings.
                     The partnership excludes the net
                     impact of both of these
                     adjustments from its determination
                     of DCF until the hedged products
                     are physically sold.  In the
                     period in which these products are
                     physically sold, the net impact of
                     the associated hedges is included
                     in the partnership's determination
                     of DCF.


    (6)              The partnership adjusts the amount
                     of lower-of-cost-or-market
                     adjustments related to inventory
                     and firm purchase commitments and
                     valuations of short positions
                     recognized each period as these
                     are non-cash items. In subsequent
                     periods when the partnership
                     physically sells or purchases the
                     related products, it adjusts DCF
                     for the valuation adjustments
                     previously recognized.


    (7)              Maintenance capital expenditure
                     projects maintain the
                     partnership's existing assets and
                     do not generate incremental DCF
                     (i.e. incremental returns to the
                     partnership's unitholders).  For
                     this reason, the partnership
                     deducts maintenance capital
                     expenditures to determine DCF.

View original content:http://www.prnewswire.com/news-releases/magellan-midstream-reports-third-quarter-2017-financial-results-300548077.html

SOURCE Magellan Midstream Partners, L.P.