Magellan Midstream Reports Higher Third-Quarter Financial Results

TULSA, Okla., Nov. 1, 2018 /PRNewswire/ -- Magellan Midstream Partners, L.P. (NYSE: MMP) today reported net income of $594.5 million for third quarter 2018 compared to $198.5 million for third quarter 2017. The 2018 results include a $353.8 million gain related to the sale of a portion of the partnership's ownership interest in BridgeTex Pipeline Company, LLC.

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 $281.8 million for third quarter 2018 compared to $235.2 million for third quarter 2017. The gain on asset sale has not been included in DCF because it is not related to the partnership's ongoing operations.

Diluted net income per limited partner unit was $2.60 in third quarter 2018 and 87 cents in third quarter 2017. Diluted net income per unit excluding mark-to-market (MTM) commodity-related pricing adjustments, a non-GAAP financial measure, was $2.65 for third quarter 2018, or $1.10 excluding the $1.55 favorable impact of the gain on asset sale. These results were higher than the $1.00 guidance provided by management in early August primarily due to stronger-than-expected crude oil pipeline shipments and condensate splitter results.

"Magellan continues to generate solid financial results from all of our operating segments, and our business fundamentals remain extremely strong," said Michael Mears, chief executive officer. "Further, our current slate of expansion spending represents a record $2.5 billion of attractive construction projects to expand our pipeline and storage capabilities and generate incremental distributable cash flow for our investors for years to come."

An analysis by segment comparing third quarter 2018 to third quarter 2017 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 $214.7 million, an increase of $40.9 million, in part due to the impact of MTM adjustments for exchange-traded futures contracts used to hedge the partnership's commodity-related activities. Financial results from this segment's fee-based activities also increased between periods.

Transportation and terminals revenue increased $11.0 million driven by higher shipments from strong demand for refined products in large part due to higher distillate demand in crude oil production regions served by the partnership. The current period also benefited from higher average pipeline rates primarily due to the mid-year tariff adjustment of 4.4% on July 1, 2018.

Earnings of non-controlled entities improved due to higher margins and additional volume from Powder Springs Logistics, LLC, which is owned 50% by Magellan and began operations in 2017.

Operating expenses decreased $6.4 million primarily due to more favorable product overages (which reduce operating expenses), partially offset by higher property taxes from a favorable adjustment in the 2017 period and more integrity spending in the current year.

Product margin (a non-GAAP measure defined as product sales revenue less cost of product sales) increased $19.4 million between periods primarily due to the recognition of lower unrealized losses in the current period 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 physically settled during the quarter, declined slightly between periods.

Crude oil. Crude oil operating margin was $153.9 million, an increase of $38.1 million and a quarterly record for this segment. Transportation and terminals revenue increased $28.8 million primarily due to more spot shipments on the Longhorn pipeline from the favorable pricing differential between the Permian Basin and Houston, resulting in more volume at a higher average rate on Longhorn, as well as increased movements on the partnership's Houston distribution system. Overall, the average crude rate per barrel decreased between periods due to proportionately more volume on the Houston distribution system, which moves at a lower rate. The current period also benefited from higher contributions from the partnership's condensate splitter and revenues earned from new storage and ancillary services in conjunction with storage capacity Magellan now contracts from Seabrook Logistics, LLC, which is owned 50% by Magellan.

Earnings of non-controlled entities increased $18.2 million primarily due to higher earnings from BridgeTex, which was owned 50% by Magellan through Sept. 28, 2018 and 30% thereafter. The higher BridgeTex earnings were mainly attributable to new commitments that began in 2018 for recently-added pipeline capacity and more spot shipments due to the favorable pricing differential between the Permian Basin and Houston. The partnership also benefited from higher earnings from Saddlehorn Pipeline Company, LLC, which is owned 40% by Magellan, due to increased shipments associated with a contractual step-up in committed volumes in Sept. 2017 and Sept. 2018 as well as higher earnings from Seabrook Logistics associated with new storage, pipeline and export capabilities Seabrook Logistics placed into service during third quarter 2018.

Operating expenses increased by $14.0 million primarily due to fees paid to Seabrook Logistics for contract storage and ancillary services that Magellan utilized to provide services to its shippers, higher environmental accruals and less favorable product overages.

Marine storage. Marine storage operating margin was $29.0 million, an increase of $3.1 million. Transportation and terminals revenue increased $2.0 million primarily due to higher average storage rates and more ancillary fees reflecting additional customer activity as the prior year was negatively impacted by Hurricane Harvey. Operating expenses declined slightly due to environmental accruals and clean-up work related to the hurricane that negatively impacted the 2017 period.

Other items. Depreciation and amortization increased due to recent expansion capital expenditures, and G&A expense increased because of higher personnel costs resulting from an increase in employee headcount as a result of the partnership's growth and higher incentive compensation expense due to company performance in 2018.

The 2018 period benefited from the $353.8 million gain on the sale of a 20% interest in BridgeTex whereas the 2017 period recognized an $18.5 million gain on the sale of an inactive terminal along the partnership's refined products pipeline system. Magellan does not typically seek to sell assets that are generating positive cash flow but takes advantage of opportunities to realize value from time-to-time.

Net interest expense increased as a result of additional borrowings to finance expansion capital spending. As of Sept. 30, 2018, the partnership had $4.3 billion of debt outstanding, following repayment of $250 million of notes due in July 2018, and had $217.4 million of cash on hand with no borrowings outstanding on its commercial paper program.

Expansion capital projects

Magellan remains focused on expansion opportunities and continues to identify new opportunities for future growth. Based on the progress of $2.5 billion of expansion projects already underway, the partnership expects to spend approximately $800 million in 2018, $1.3 billion in 2019 and $400 million in 2020 to complete its current slate of construction projects. These spending estimates include the recently-announced Permian Gulf Coast joint pipeline with Energy Transfer LP, MPLX LP and Delek US Holdings, Inc. to construct a 600-mile pipeline system from the Permian Basin to the Texas Gulf Coast region to be operational in mid-2020. While the final scope is still being determined, as currently contemplated, Magellan is expected to spend approximately $500 million for its share of the joint project.

The final stages of construction activity are in progress for the initial 1 million barrels of storage at the partnership's joint-venture marine terminal in Pasadena, Texas. Pipeline and dock work are expected to be completed during the remainder of 2018, with this initial phase of Pasadena on target to be operational in January 2019. In addition, substantial progress has been made on the construction of an additional 4 million barrels of storage and supporting infrastructure at Pasadena, with an expected in-service date of January 2020.

Construction is currently underway for the partnership's East Houston-to-Hearne refined products pipeline, and construction is expected to commence by year-end for the partnership's Delaware Basin crude oil pipeline. Both of these pipelines are expected to be operational in mid-2019. Pipe steel has been ordered from domestic mills for the partnership's west Texas refined products pipeline expansion, which is expected to be operational in mid-2020.

In addition, Magellan 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. Potential projects under development include a crude oil pipeline from Cushing, Oklahoma to Houston, a crude oil pipeline from Houston to Corpus Christi, Texas and a crude oil export terminal on Harbor Island in Corpus Christi capable of loading VLCCs, or very large crude carriers.

Financial guidance

As a result of continued strong financial performance to date and the partnership's expectations for the remainder of the year, management is increasing its annual DCF guidance by $20 million to $1.12 billion for 2018, or approximately 1.25 times the amount needed to pay projected cash distributions for 2018. Management remains committed to its stated goal of increasing annual cash distributions by approximately 8% for 2018.

Based on the continued favorable pricing differential between the Permian Basin and Houston that encourages spot shipments on the Longhorn and BridgeTex pipelines, current guidance assumes spot shipments occur on both pipelines through the remainder of 2018. As a result, volumes are still assumed to average 270,000 barrels per day (bpd) on the Longhorn pipeline and 370,000 bpd on the BridgeTex pipeline for 2018.

The initial term of the partnership's contracts for the Longhorn pipeline expired on Sept. 30, 2018. Effective Oct. 1, all existing committed shippers either elected to extend their contracts under expiring terms for an additional 2 years or executed new long-term contracts with lower incentive tariff rates and terms up to 10 years. Current guidance assumes an average committed rate of approximately $2 per barrel on the Longhorn pipeline beginning in the fourth quarter of 2018 with an average contract life of 5 years.

Including actual results so far this year, diluted net income per limited partner unit is estimated to be $5.70 for 2018, which results in fourth-quarter guidance of $1.24. Guidance excludes future MTM adjustments on the partnership's commodity-related activities.

Looking further ahead, management continues to target annual DCF growth in the range of 5% to 8% for both 2019 and 2020. Management further intends to manage distribution growth consistent with its expectations for DCF growth for the foreseeable future while maintaining annual distribution coverage of at least 1.2 times, which correspondingly could result in annual distribution growth of 5% to 8% each year as well. Consistent with its historical approach, management plans to provide more specific details related to 2019 guidance early next year in conjunction with reporting year-end 2018 financial results.

Earnings call details

An analyst call with management to discuss third-quarter financial results, outlook for the remainder of 2018 and the status of significant expansion projects is scheduled today at 1:30 p.m. Eastern. To join the conference call, dial (888) 220-8451 and provide code 4632297. 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. 7. To access the replay, dial (888) 203-1112 and provide code 4632297. 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 more than 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, target, guidance, believe, estimate, expect, projected, future, may, intend, 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 as required by state or federal regulatory authorities; (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, 2017 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,


                                    2017                        2018                 2017                                         2018

                                                                                                                                ---

      Transportation and
       terminals revenue                 $
         446,935                                    $
              488,775                         $
           1,272,845  $
        1,392,960


      Product sales revenue      121,010                                 144,403                                    548,634                        552,792


      Affiliate management fee
       revenue                     4,903                                   4,842                                     12,883                         15,138




     Total revenue              572,848                                 638,020                                  1,834,362                      1,960,890



     Costs and expenses:



     Operating                  165,368                                 172,115                                    442,254                        475,256


      Cost of product sales      121,819                                 120,510                                    440,670                        473,781


      Depreciation and
       amortization               49,909                                  56,228                                    146,103                        161,726


      General and
       administrative             37,202                                  47,389                                    120,876                        147,235



      Total costs and expenses   374,298                                 396,242                                  1,149,903                      1,257,998


      Earnings of non-
       controlled entities        31,151                                  53,795                                     78,173                        130,843



      Operating profit           229,701                                 295,573                                    762,632                        833,735


      Interest expense            51,895                                  55,133                                    154,653                        168,535


      Interest capitalized       (3,424)                                (3,099)                                  (10,804)                      (13,354)


      Interest income              (240)                                  (501)                                     (788)                       (1,460)


      Gain on sale of asset     (18,505)                              (353,797)                                   (18,505)                     (353,797)



     Other expense                  549                                   1,694                                      3,762                         10,299



      Income before provision
       for income taxes          199,426                                 596,143                                    634,314                      1,023,512


      Provision for income
       taxes                         926                                   1,609                                      2,678                          3,659




     Net income                         $
         198,500                                    $
              594,534                           $
           631,636  $
        1,019,853





      Basic net income per
       limited partner unit                 $
         0.87                                       $
              2.60                              $
           2.77     $
          4.47





      Diluted net income per
       limited partner unit                 $
         0.87                                       $
              2.60                              $
           2.77     $
          4.46





      Weighted average number
       of limited partner units
       outstanding used for
       basic net income per
       unit calculation          228,199                                 228,397                                    228,167                        228,368





      Weighted average number
       of limited partner units
       outstanding used for
       diluted net income per
       unit calculation          228,260                                 228,449                                    228,222                        228,412


                                                       
              
           MAGELLAN MIDSTREAM PARTNERS, L.P.


                                                             
            
             OPERATING STATISTICS




                                                 Three Months Ended                                Nine Months Ended


                                                 September 30,                                September 30,


                                         2017                2018              2017                           2018

                                                                                                            ---

                   Refined products:


      Transportation revenue
       per barrel shipped                     $
     1.521                               $
              1.600               $
     1.489  $
     1.524


      Volume shipped (million barrels):



     Gasoline                           75.8                        73.4                                   218.7        219.0



     Distillates                        41.0                        45.6                                   119.6        132.7


      Aviation fuel                       6.7                         8.1                                    20.2         21.3


      Liquefied petroleum
       gases                              3.9                         4.4                                     9.6         10.4



      Total volume shipped              127.4                       131.5                                   368.1        383.4





     
                Crude oil:


      Magellan 100%-owned assets:


      Transportation revenue
       per barrel shipped                     $
     1.332                               $
              1.266               $
     1.412  $
     1.325


      Volume shipped
       (million barrels)                 48.4                        62.8                                   137.0        168.4


      Crude oil terminal
       average utilization
       (million barrels per
       month)                            14.9                        16.0                                    15.5         16.1


      Select joint venture pipelines:


      BridgeTex -volume
       shipped (million
       barrels)(1)                       25.7                        36.5                                    66.4        100.0


      Saddlehorn -volume
       shipped (million
       barrels)(2)                        4.4                         6.7                                    12.1         18.5




                   Marine storage:


      Marine terminal
       average utilization
       (million barrels per
       month)                            22.5                        22.6                                    23.4         22.6




              (1)              These volumes reflect the
                                  total shipments for the
                                  BridgeTex pipeline, which was
                                  owned 50% by Magellan through
                                  September 28, 2018 and 30%
                                  thereafter.



              (2)              These volumes reflect the
                                  total shipments for the
                                  Saddlehorn pipeline, which is
                                  owned 40% by Magellan.

                                                                  
            
                MAGELLAN MIDSTREAM PARTNERS, L.P.


                                                         
              
              OPERATING MARGIN RECONCILIATION TO OPERATING PROFIT


                                                                      
            
                (Unaudited, in thousands)




                                                        Three Months Ended                       
              
                Nine Months Ended


                                           
           
           September 30,                           
              
                September 30,


                                          2017                       2018                    2017                                         2018

                                                                                                                                        ---


     
                Refined products:


      Transportation and terminals
       revenue                                 $
        289,030                                       $
              300,034                           $
        808,818    $
        851,492


      Affiliate management fee revenue     353                                  351                                           1,035                       1,000


      Earnings (losses) of non-
       controlled entities               (700)                               3,393                                           (167)                      5,614


      Less: Operating expenses         118,665                              112,279                                         312,911                     319,670



      Transportation and terminals
       margin                          170,018                              191,499                                         496,775                     538,436



     Product sales revenue            107,175                              129,926                                         509,068                     513,634


      Less: Cost of product sales      103,391                              106,756                                         396,292                     434,632



     Product margin                     3,784                               23,170                                         112,776                      79,002




     Operating margin                         $
        173,802                                       $
              214,669                           $
        609,551    $
        617,438






     
                Crude oil:


      Transportation and terminals
       revenue                                 $
        116,305                                       $
              145,118                           $
        329,813    $
        409,329


      Affiliate management fee revenue   3,703                                3,463                                          10,311                      11,328


      Earnings of non-controlled
       entities                         31,244                               49,420                                          76,388                     122,879


      Less: Operating expenses          31,163                               45,195                                          89,991                     109,963



      Transportation and terminals
       margin                          120,089                              152,806                                         326,521                     433,573



     Product sales revenue             12,370                               12,666                                          34,876                      32,387


      Less: Cost of product sales       16,630                               11,590                                          37,814                      32,401



     Product margin                   (4,260)                               1,076                                         (2,938)                       (14)




     Operating margin                         $
        115,829                                       $
              153,882                           $
        323,583    $
        433,559






     
                Marine storage:


      Transportation and terminals
       revenue                                  $
        42,501                                        $
              44,546                           $
        136,702    $
        134,892


      Affiliate management fee revenue     847                                1,028                                           1,537                       2,810


      Earnings of non-controlled
       entities                            607                                  982                                           1,952                       2,350


      Less: Operating expenses          17,723                               17,178                                          45,753                      52,835



      Transportation and terminals
       margin                           26,232                               29,378                                          94,438                      87,217



     Product sales revenue              1,465                                1,811                                           4,690                       6,771


      Less: Cost of product sales        1,798                                2,164                                           6,564                       6,748




     Product margin                     (333)                               (353)                                        (1,874)                         23



     Operating margin                          $
        25,899                                        $
              29,025                            $
        92,564     $
        87,240





      Segment operating margin                 $
        315,530                                       $
              397,576                         $
        1,025,698  $
        1,138,237


      Add:  Allocated corporate
       depreciation costs                1,282                                1,614                                           3,913                       4,459



      Total operating margin           316,812                              399,190                                       1,029,611                   1,142,696



     Less:


      Depreciation and amortization
       expense                          49,909                               56,228                                         146,103                     161,726


      General and administrative
       expense                          37,202                               47,389                                         120,876                     147,235



      Total operating profit                   $
        229,701                                       $
              295,573                           $
        762,632    $
        833,735




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

                                           
            
                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, 2018


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



                  As reported              $
            594,534                                                          $
      2.60             $
     2.60


     Unrealized derivative
      losses associated with
      future physical product
      sales(1)                       9,770


     Inventory valuation
      adjustments associated
      with future physical
      product transactions           1,907



     Excluding commodity-
      related adjustments(2)               $
            606,211                                                          $
      2.65             $
     2.65





     Weighted average number
      of limited partner
      units outstanding used
      for basic net income
      per unit calculation         228,397



     Weighted average number
      of limited partner
      units outstanding used
      for diluted net income
      per unit calculation         228,449





              (1)              Includes our net share of
                                  unrealized derivative gains and
                                  losses from the partnership's non-
                                  controlled entities.



              (2)              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,                                     2018


                                               2017                      2018                2017                                       2018                                Guidance

                                                                                                                                                                          ---



                   Net income                       $
       198,500                                  $
             594,534                                       $
        631,636                          $
       1,019,853 $
     1,302,000



     Interest expense, net                  48,231                                51,533                                 143,061                                 153,721                 202,000


      Depreciation and amortization          49,909                                56,228                                 146,103                                 161,726                 217,000


      Equity-based incentive
       compensation(1)                        3,466                                 7,933                                     308                                  15,327                  23,000


      Loss on sale and retirement of
       assets                                 2,250                                 1,670                                   7,581                                   6,256                  10,000


      Gain on sale of asset(2)             (18,505)                            (351,215)                                (18,505)                              (351,215)              (351,000)



     Commodity-related adjustments:


      Derivative losses recognized in
       the period associated with
       future product transactions(3)        16,797                                13,017                                  13,518                                  33,945


      Derivative gains (losses)
       recognized in previous periods
       associated with product sales
       completed in the period(3)             4,033                              (14,993)                               (25,493)                               (38,894)


      Inventory valuation
       adjustments(4)                         (875)                                  456                                   4,048                                     196



      Total commodity-related
       adjustments                           19,955                               (1,520)                                (7,927)                                (4,753)               (22,000)


      Distributions from operations of
       non-controlled entities in
       excess of (less than) earnings         8,635                                 (506)                                 19,519                                  17,107                  25,000



     Other(5)                                  849                                                                        3,749                                   3,644                   4,000



                   Adjusted EBITDA          313,290                               358,657                                 925,525                               1,021,666               1,410,000


      Interest expense, net, excluding
       debt issuance cost amortization     (47,403)                             (50,741)                              (140,579)                               (151,255)              (200,000)


      Maintenance capital(6)               (30,737)                             (26,143)                               (71,832)                               (63,103)               (90,000)



                   Distributable cash flow          $
       235,150                                  $
             281,773                                       $
        713,114                            $
       807,308 $
     1,120,000





              (1)              Because the partnership intends to
                                  satisfy vesting of unit awards
                                  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.  The
                                  equity-based compensation
                                  adjustment for the nine months
                                  ended September 30, 2017 and 2018
                                  was $14.2 million and $24.6
                                  million, respectively.  However,
                                  the figures above include
                                  adjustments of $13.9 million and
                                  $9.3 million, respectively, for
                                  cash payments associated with the
                                  equity-based incentive
                                  compensation plan, which primarily
                                  include tax withholdings.





              (2)              In September 2018, the partnership
                                  recognized a $353.8 million gain
                                  from the sale of a portion of its
                                  interest in BridgeTex Pipeline
                                  Company, LLC, of which $351.2
                                  million has been deducted from the
                                  calculation of DCF, as it is not
                                  related to the partnership's
                                  ongoing operations.  The remaining
                                  $2.6 million represents a purchase
                                  price adjustment related to
                                  September operations, and as such
                                  is included in DCF.




                                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)              Certain derivatives used by the
                                  partnership 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 net income. The
                                  partnership excludes the net
                                  impact of these hedges from its
                                  determination of DCF until the
                                  related products are physically
                                  sold.  In the period in which
                                  these hedged products are
                                  physically sold, the net impact of
                                  the associated hedges is included
                                  in its determination of DCF.





              (4)              The partnership adjusts DCF for
                                  lower of average cost or net
                                  realizable value adjustments
                                  related to inventory and firm
                                  purchase commitments as well as
                                  market valuation 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.





              (5)              Other adjustments in 2018 include a
                                  $3.6 million one-time adjustment
                                  recorded to partners' capital as
                                  required by the partnership's
                                  adoption of Accounting Standards
                                  Update 2014-09, Revenue from
                                  Contracts with Customers.  The
                                  amount represents cash that the
                                  partnership had previously
                                  received for deficiency payments
                                  but did not yet recognize in net
                                  income under the previous revenue
                                  recognition standard.  Other
                                  adjustments in 2017 include
                                  payments received from
                                  HollyFrontier Corporation in
                                  conjunction with the February 2016
                                  Osage Pipe Line Company, LLC
                                  ("Osage") exchange transaction.
                                  These payments replaced
                                  distributions the partnership
                                  would have received had the Osage
                                  transaction not occurred and are,
                                  therefore, included in the
                                  partnership's calculation of DCF.





              (6)              Maintenance capital expenditures
                                  maintain existing assets of the
                                  partnership and do not generate
                                  incremental DCF (i.e. incremental
                                  returns to the 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-higher-third-quarter-financial-results-300741782.html

SOURCE Magellan Midstream Partners, L.P.