Magellan Midstream Reports Fourth-Quarter 2018 Financial Results

TULSA, Okla., Jan. 31, 2019 /PRNewswire/ -- Magellan Midstream Partners, L.P. (NYSE: MMP) today reported net income of $314.1 million for fourth quarter 2018 compared to $237.9 million for fourth quarter 2017. The increase in current year net income was largely driven by higher profits from the partnership's commodity-related activities due to favorable mark-to-market (MTM) adjustments for related hedge positions. The 2018 results also were negatively impacted by a $49.1 million impairment to the partnership's ammonia pipeline system. Magellan has made the decision to discontinue commercial operations of the ammonia pipeline beginning in late 2019 due to the system's low profitability and the expected decline in anhydrous ammonia production.

Diluted net income per limited partner unit was $1.37 in fourth quarter 2018 and $1.04 in fourth quarter 2017. Diluted net income per unit excluding MTM commodity-related pricing adjustments, a non-generally accepted accounting principles (non-GAAP) financial measure, was $1.03 for fourth quarter 2018, or $1.24 excluding the 21-cent negative impact of the ammonia pipeline impairment, consistent with guidance provided by management in early November.

Distributable cash flow (DCF), a non-GAAP financial measure that represents the amount of cash generated during the period that is available to pay distributions, was $302.4 million for fourth quarter 2018 compared to $308.3 million for fourth quarter 2017. DCF for the 2018 period was negatively impacted by $9.0 million of expected cash costs associated with the future shutdown of the ammonia pipeline as well as $9.0 million of write-off charges for discontinued capital projects.

"Despite the volatility in the energy space during 2018, Magellan generated record distributable cash flow for the year driven by continued strong demand for our essential fee-based refined petroleum products and crude oil pipeline and terminal services," said Michael Mears, chief executive officer. "Magellan remains committed to our stable fee-based business model, conservative financial policy and disciplined management approach with a long-term perspective. This approach has proven to be very successful in the past and we believe will continue to be the most effective way to manage and grow our company in order to maximize the value created for our investors."

An analysis by segment comparing fourth quarter 2018 to fourth 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, amortization and impairment expense:

Refined products. Refined products operating margin was $349.3 million, an increase of $133.1 million, largely due to the favorable impact of MTM adjustments for exchange-traded futures contracts used to hedge the partnership's commodity-related activities.

Transportation and terminals revenue increased $13.3 million due to higher average pipeline rates. The current period benefited from the mid-year tariff adjustment of 4.4% on July 1, 2018. Further, the overall average refined products tariff increased between periods due to less volume transported on the supply-driven South Texas pipelines, which move at a much lower rate. The vast majority of the partnership's refined products pipeline movements serve end-use demand markets in Texas and the Mid-Continent region of the United States. Shipments increased 2% for those markets primarily supported by record quarterly distillate shipments from strong demand in crude oil production regions in Texas served by the partnership.

Earnings of non-controlled entities improved due to higher blending margins and sales volume as well as recognition of unrealized gains on open futures contracts of Powder Springs Logistics, LLC, which is owned 50% by Magellan.

Operating expenses increased $17.7 million due to more integrity spending in the current period related to timing of maintenance work, write-off of project costs associated with a previously-announced transmix fractionator that is no longer deemed necessary and higher personnel costs.

Product margin (a non-GAAP measure defined as product sales revenue less cost of product sales) increased $125.5 million between periods largely due to the recognition of significant unrealized gains in the current period on open futures contracts used to economically hedge the partnership's commodity-related activities. Details of these and other commodity-related 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, also increased between periods due to higher hedged sales prices for its butane blending activities.

Crude oil. Crude oil operating margin was $129.8 million, a decrease of $12.0 million. Transportation and terminals revenue increased $11.9 million due to fees earned from new storage and ancillary services in conjunction with storage capacity that Magellan now leases from Seabrook Logistics, LLC, which is owned 50% by Magellan, and higher contributions from the partnership's condensate splitter. Revenues earned from crude oil pipeline movements were relatively flat between periods. Pipeline shipments grew 25% to a quarterly record due to increased movements on the partnership's Houston distribution system as well as more spot shipments on the Longhorn pipeline as a result of the favorable pricing differential between the Permian Basin and Houston. However, the overall average crude oil tariff decreased significantly between periods due to proportionately more volume on the Houston distribution system, which moves at a much lower rate, and lower average committed rates on the Longhorn pipeline that became effective in the fourth quarter of 2018.

Earnings of non-controlled entities decreased $4.4 million primarily due to lower contributions from BridgeTex Pipeline Company, LLC, which was owned 50% by Magellan through Sept. 28, 2018 and 30% thereafter following Magellan's sale of a portion of its interest in BridgeTex. Otherwise, the partnership 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. 2018 and recent joint tariff arrangements that drive incremental volume to Saddlehorn. Earnings from Seabrook Logistics also increased due to new storage, pipeline and export capabilities it placed into service during third quarter 2018.

Operating expenses increased by $25.3 million due to a number of variance items. These higher costs include fees paid to Seabrook Logistics for contract storage and ancillary services that Magellan utilized to provide services to its shippers, write-off of costs associated with a previously-announced Delaware Basin pipeline project that is no longer being pursued as a stand-alone project, higher environmental accruals related to a product release earlier in 2018, asset retirements for inactive tanks at Cushing and less favorable product overages.

Marine storage. Marine storage operating margin was $30.7 million, an increase of $4.6 million. Transportation and terminals revenue increased due to higher utilization in the current period as a result of more tanks out of service for maintenance work in the fourth quarter of 2017, in part due to damage from Hurricane Harvey. Operating expenses declined mainly due to environmental accruals and clean-up work related to the hurricane that negatively impacted the 2017 period.

Other items. Depreciation, amortization and impairment expense increased due to recent expansion capital expenditures and a $49.1 million impairment to the partnership's ammonia pipeline system as a result of management's decision to begin decommissioning this asset later this year due to its challenging economic outlook. G&A expense increased because of higher personnel costs resulting from an increase in employee headcount to support the partnership's growth and higher incentive compensation expense due to company performance.

Other expense increased due to higher pension-related costs, and provision for income taxes declined as a result of a favorable adjustment in the current period related to prior years.

Net interest expense decreased as a result of lower debt, in part due to repayment of the senior notes due in July 2018 and proceeds from the Sept. 2018 sale of a portion of BridgeTex. As of Dec. 31, 2018, the partnership had $4.3 billion of debt outstanding and $218.3 million of cash on hand with no borrowings outstanding on its commercial paper program.

Annual results

For the year ended Dec. 31, 2018, net income grew to $1,333.9 million compared to $869.5 million in 2017. Primary drivers for the increase relate to the gain on sale of a portion of BridgeTex, higher profits from the partnership's commodity-related activities due to favorable MTM adjustments for related hedge positions, increased fee-based activities due to strong demand for refined products and crude oil transportation services and the full-year benefit from the partnership's condensate splitter. Full-year diluted net income per limited partner unit was $5.84 in 2018 and $3.81 in 2017. Annual DCF was a record $1,109.7 million in 2018, or 1.26 times the amount needed to pay distributions related to 2018, compared to $1,021.4 million in 2017.

Expansion capital projects

Magellan remains focused on expansion opportunities, spending nearly $640 million on organic growth construction projects during 2018. Based on the progress of expansion projects already underway, the partnership expects to spend approximately $1.3 billion in 2019 and $400 million in 2020 to complete its current slate of construction projects.

The initial phase of the partnership's joint-venture marine terminal in Pasadena, Texas became operational earlier this month, comprised of 1 million barrels of storage and a Panamax-capable dock. The partnership continues to make significant progress on the second phase of Pasadena, with an additional 4 million barrels of storage and supporting Aframax-capable dock and pipeline infrastructure expected to be in-service by the end of 2019.

Construction continues for the partnership's East Houston-to-Hearne refined products pipeline that is expected to be operational in mid-2019. Significant activity is underway for Magellan's west Texas refined products pipeline expansion, with right-of-way work and pipe steel production in process. Construction is expected to commence in mid-2019, with the west Texas expansion operational in mid-2020.

At this time, Magellan is no longer pursuing a stand-alone project to build a new crude oil pipeline in the Delaware Basin from Wink to Crane, Texas.

"Magellan has become known for its disciplined approach to growth and management of our company," continued Mears. "Our recent decision to shut down the ammonia pipeline and cancellation of our stand-alone Delaware Basin pipeline construction project demonstrate our commitment to managing all aspects of our business in a disciplined manner."

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 for which an open season is currently underway through March 29 and an expansion of the Saddlehorn pipeline system.

Financial guidance for 2019

Consistent with its previously-stated goal, management expects to increase annual cash distributions by 5% for 2019 and currently expects to generate annual DCF of $1.14 billion in 2019, resulting in approximately 1.2 times the amount needed to pay cash distributions for 2019. Due to the volatility in the 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 during the first quarter of 2019 only. If spot shipments continued throughout the remainder of the year, the partnership's DCF could be up to $1.2 billion for 2019. Management does not intend to provide financial guidance beyond 2019 at this time but intends to target distribution coverage of at least 1.2 times for the foreseeable future.

"Magellan will continue managing our business in a responsible manner with a focus on creating long-term value for our investors," added Mears. "We believe our stated goal of increasing annual distributions by 5% for 2019 while maintaining annual distribution coverage of at least 1.2 times for the foreseeable future provides a healthy balance of growth, stability and financial strength during what we expect to be a dynamic period for the energy industry."

Net income per limited partner unit is estimated to be $3.80 for 2019, with first-quarter guidance of 90 cents. Guidance excludes future MTM adjustments on the partnership's commodity-related activities.

Management continues to believe the large majority of the partnership's operating margin will be generated by fee-based transportation and terminals services, with commodity-related activities contributing less than 15% of the partnership's operating margin.

Earnings call details

An analyst call with management to discuss fourth-quarter financial results and annual guidance for 2019 is scheduled today at 1:30 p.m. Eastern. To join the conference call, dial (800) 908-8951 and provide code 21912805. 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 3:30 p.m. Eastern today through midnight on Feb. 6. To access the replay, dial (800) 633-8284 and provide code 21912805. 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 ammonia pipeline impairment, which are important performance measures used by management.

Operating margin reflects operating profit before G&A expense and depreciation, amortization and impairment expense. 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, continue, maintain, foreseeable, 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 with acceptable expected returns 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, of hydrocarbon production or at 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                   
              
                Year Ended


                                                   December 31,                                            December 31,


                                   2017                           2018                                2017                      2018

                                                                                                                              ---

      Transportation and
       terminals revenue                $
            458,930                             $
              486,028                            $
          1,731,775 $
        1,878,988


      Product sales revenue     209,572                        374,428                             758,206                   927,220


      Affiliate management fee
       revenue                    4,797                          5,227                              17,680                    20,365

                                                                                                                              ---


     Total revenue             673,299                        865,683                           2,507,661                 2,826,573



     Costs and expenses:



     Operating                 135,724                        174,180                             577,978                   649,436


      Cost of product sales     194,947                        230,532                             635,617                   704,313


      Depreciation,
       amortization and
       impairment                50,527                        103,351                             196,630                   265,077


      General and
       administrative            44,841                         47,048                             165,717                   194,283

                                                                                                                              ---

      Total costs and expenses  426,039                        555,111                           1,575,942                 1,813,109


      Earnings of non-
       controlled entities       42,821                         50,274                             120,994                   181,117

                                                                                                                              ---

      Operating profit          290,081                        360,846                           1,052,713                 1,194,581


      Interest expense           56,045                         52,444                             210,698                   220,979


      Interest capitalized      (4,761)                       (4,101)                           (15,565)                 (17,455)


      Interest income             (627)                       (1,550)                            (1,415)                  (3,010)


      Gain on disposition of
       assets                         -                                                         (18,505)                (353,797)



     Other expense                 377                          3,569                               4,139                    13,868

                                                                                                                              ---

      Income before provision
       for income taxes         239,047                        310,484                             873,361                 1,333,996


      Provision for income
       taxes                      1,152                        (3,588)                              3,830                        71




     Net income                        $
            237,895                             $
              314,072                              $
          869,531 $
        1,333,925

                                                                                                                                                                ===



      Basic net income per
       limited partner unit                $
            1.04                                $
              1.38                                 $
          3.81    $
          5.84

                                                                                                                                                                ===



      Diluted net income per
       limited partner unit                $
            1.04                                $
              1.37                                 $
          3.81    $
          5.84

                                                                                                                                                                ===



      Weighted average number
       of limited partner units
       outstanding used for
       basic net income per
       unit calculation         228,203                        228,403                             228,176                   228,377

                                                                                                                              ===



      Weighted average number
       of limited partner units
       outstanding used for
       diluted net income per
       unit calculation         228,682                        229,052                             228,338                   228,573

                                                                                                                              ===


                                                  
              
             MAGELLAN MIDSTREAM PARTNERS, L.P.
                                                              
             OPERATING STATISTICS




                                              Three Months Ended                                  Year Ended


                                              December 31,                                  December 31,


                                      2017                2018                2017                           2018



                   Refined products:


      Transportation revenue
       per barrel shipped                  $
     1.512                                 $
              1.652             $
     1.495  $
     1.556


      Volume shipped
       (million barrels):



     Gasoline                        76.8                        67.9                                     295.5      286.9



     Distillates                     46.6                        49.0                                     166.2      181.7


      Aviation fuel                    6.3                         9.7                                      26.5       31.0


      Liquefied petroleum
       gases                           0.3                         0.6                                       9.9       11.0



      Total volume shipped           130.0                       127.2                                     498.1      510.6




                   Crude oil:


      Magellan 100%-owned
       assets:


      Transportation revenue
       per barrel shipped                  $
     1.199                                 $
              0.945             $
     1.348  $
     1.208


      Volume shipped
       (million barrels)              59.4                        74.4                                     196.4      242.8


      Crude oil terminal
       average utilization
       (million barrels per
       month)                         15.0                        17.6                                      15.3       16.5


      Select joint venture
       pipelines:


      BridgeTex -volume
       shipped (million
       barrels)(1)                    32.0                        38.2                                      98.4      138.2


      Saddlehorn -volume
       shipped (million
       barrels)(2)                     6.9                         8.9                                      19.0       27.4




                   Marine storage:


      Marine terminal
       average utilization
       (million barrels per
       month)                         22.1                        23.2                                      23.1       22.7




              (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                   
              
                Year Ended


                                                        December 31,                                            December 31,

                                                                                                         ---

                                          2017                         2018                                2017                    2018

                                                                                                                                 ---


     
                Refined products:


      Transportation and terminals
       revenue                                  $
         287,222                             $
              300,488                          $
       1,096,040 $
       1,151,980


      Affiliate management fee revenue     353                          512                               1,388                   1,512


      Earnings (losses) of non-
       controlled entities             (1,465)                      10,425                             (1,632)                 16,039



     Operating expenses                87,528                      105,181                             400,439                 424,851



      Transportation and terminals
       margin                          198,582                      206,244                             695,357                 744,680



     Product sales revenue            208,072                      358,510                             717,140                 872,144


      Less: Cost of product sales      190,459                      215,439                             586,751                 650,071



     Product margin                    17,613                      143,071                             130,389                 222,073

                                                                                                                                 ---


     Operating margin                          $
         216,195                             $
              349,315                            $
       825,746   $
       966,753

                                                                                                                                                               ===




     
                Crude oil:


      Transportation and terminals
       revenue                                  $
         128,642                             $
              140,520                            $
       458,455   $
       549,849


      Affiliate management fee revenue   3,639                        3,504                              13,950                  14,832


      Earnings of non-controlled
       entities                         43,785                       39,354                             120,173                 162,233


      Less: Operating expenses          30,929                       56,250                             120,920                 166,213



      Transportation and terminals
       margin                          145,137                      127,128                             471,658                 560,701



     Product sales revenue                177                       14,380                              35,053                  46,767


      Less: Cost of product sales        3,511                       11,727                              41,325                  44,128



     Product margin                   (3,334)                       2,653                             (6,272)                  2,639

                                                                                                                                 ---


     Operating margin                          $
         141,803                             $
              129,781                            $
       465,386   $
       563,340

                                                                                                                                                               ===




     
                Marine storage:


      Transportation and terminals
       revenue                                   $
         43,981                              $
              45,958                            $
       180,683   $
       180,850


      Affiliate management fee revenue     805                        1,211                               2,342                   4,021


      Earnings of non-controlled
       entities                            501                          495                               2,453                   2,845


      Less: Operating expenses          19,543                       15,175                              65,296                  68,010

                                                                                                                                 ---

      Transportation and terminals
       margin                           25,744                       32,489                             120,182                 119,706



     Product sales revenue              1,323                        1,538                               6,013                   8,309


      Less: Cost of product sales          977                        3,366                               7,541                  10,114

                                                                                                                                 ---


     Product margin                       346                      (1,828)                            (1,528)                (1,805)




     Operating margin                           $
         26,090                              $
              30,661                            $
       118,654   $
       117,901

                                                                                                                                                               ===



      Segment operating margin                  $
         384,088                             $
              509,757                          $
       1,409,786 $
       1,647,994


      Add:  Allocated corporate
       depreciation costs                1,361                        1,488                               5,274                   5,947

                                                                                                                                 ---

      Total operating margin           385,449                      511,245                           1,415,060               1,653,941



     Less:


      Depreciation, amortization and
       impairment expense               50,527                      103,351                             196,630                 265,077


      General and administrative
       expense                          44,841                       47,048                             165,717                 194,283


      Total operating profit                    $
         290,081                             $
              360,846                          $
       1,052,713 $
       1,194,581

                                                                                                                                                               ===



              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


                                                         
              
                December 31, 2018


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



                  As reported             $
       314,072                                                                                              $
     1.38 $
     1.37


     Unrealized derivative
      gains associated with
      future physical product
      sales(1)                   (88,461)


     Inventory valuation
      adjustments associated
      with future physical
      product transactions         10,823



     Excluding commodity-
      related adjustments(2)              $
       236,434                                                                                              $
     1.04 $
     1.03





     Weighted average number
      of limited partner units
      outstanding used for
      basic net income per
      unit calculation            228,403



     Weighted average number
      of limited partner units
      outstanding used for
      diluted net income per
      unit calculation            229,052







              (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                   
            
                Year Ended


                                                
          
           December 31,                     
            
                December 31,                                         2019


                                               2017                      2018              2017                                      2018                        Guidance

                                                                                                                                                                  ---



                   Net income                       $
       237,895                                $
            314,072                                          $
         869,531                    $
     1,333,925   $
       870,000


      Interest expense, net                  50,657                                46,793                              193,718                                     200,514           194,000


      Depreciation, amortization
       and impairment                        50,527                               103,351                              196,630                                     265,077           230,000


      Equity-based incentive
       compensation(1)                        6,458                                 7,441                                6,766                                      22,768            15,000


      Loss on sale and retirement
       of assets(2)                           5,789                                 1,189                               13,370                                       7,445            10,000


      Gain on disposition of
       assets(3)                                  -                                                                 (18,505)                                  (351,215)



     Commodity-related adjustments:


      Derivative (gains) losses
       recognized in the period
       associated with future
       product transactions(4)               32,347                              (81,930)                              37,624                                    (71,548)


      Derivative losses
       recognized in previous
       periods associated with
       product sales completed in
       the period(4)                        (8,241)                             (24,315)                            (25,493)                                   (39,646)


      Inventory valuation
       adjustments(5)                       (3,716)                                9,011                                  332                                       9,207



         Total commodity-related
          adjustments                        20,390                              (97,234)                              12,463                                   (101,987)           60,000


      Distributions from
       operations of non-
       controlled entities in
       excess of (less than)
       earnings                               5,697                               (1,523)                              25,216                                      15,584            38,000



     Other(6)                                    -                                                                    3,749                                       3,644             8,000



                   Adjusted EBITDA          377,413                               374,089                            1,302,938                                   1,395,755         1,425,000


      Interest expense, net,
       excluding debt issuance
       cost amortization                   (49,824)                             (46,019)                           (190,403)                                   (197,274)        (190,000)


      Maintenance capital(7)               (19,331)                             (25,633)                            (91,163)                                   (88,736)         (95,000)



                   Distributable cash flow          $
       308,258                                $
            302,437                                        $
         1,021,372                    $
     1,109,745 $
       1,140,000





              (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
                                  figures above include adjustments
                                  of $13.9 million and $9.3 million,
                                  respectively, for cash payments
                                  associated with the plan, which
                                  are primarily related to tax
                                  withholdings.





              (2)              Losses on sale and retirement of
                                  assets are excluded from DCF to
                                  the extent they represent a non-
                                  cash expense.





              (3)              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
                                  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.





              (4)              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.





              (5)              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.





              (6)              Other adjustments in 2018 include a
                                  $3.6 million 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.





              (7)              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-fourth-quarter-2018-financial-results-300787354.html

SOURCE Magellan Midstream Partners, L.P.