TULSA,
Okla., Aug. 3, 2023 /PRNewswire/ -- Magellan
Midstream Partners, L.P. (NYSE: MMP) ("Magellan") today
reported net income of $239 million
for second quarter 2023, compared to $354
million for second quarter 2022. The prior period included a
$162 million gain on the sale of
discontinued operations related to the June
2022 divestiture of our independent terminals network.
Excluding the prior period gain, the increase in second quarter
2023 net income was driven by higher profits from our
commodity-related activities and overall improved financial results
from our core fee-based transportation and terminals
activities.
Diluted net income per common unit was $1.18 in second quarter 2023 compared to
$1.67 in second quarter 2022, or
90 cents excluding the 77-cent favorable impact of the gain on sale of
discontinued operations. Diluted net income per unit excluding
mark-to-market ("MTM") commodity-related pricing adjustments, a
non-generally accepted accounting principles ("non-GAAP") financial
measure, was $1.23 for second quarter
2023. These results exceeded the $1.10 guidance provided by management in early
May due to higher contributions from our commodity-related
activities as well as a higher proportion of longer-haul shipments
and the related higher average tariff rates associated with these
movements on our refined products pipeline system.
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 $312
million for second quarter 2023, compared to $228 million for second quarter 2022. Free cash
flow ("FCF"), a non-GAAP financial measure that represents the
amount of cash available for distributions, additional expansion
capital opportunities, equity repurchases, debt reduction or other
partnership uses, was $271 million
during second quarter 2023, versus $649
million during second quarter 2022, which included
$447 million of total proceeds from
the sale of our independent terminals network.
"Magellan delivered another solid quarter, reflecting strong
execution by our teams and a supportive commodity environment,"
said Aaron Milford, chief executive
officer. "We will be well positioned to deliver even greater
results for investors as part of a larger, more diversified ONEOK
following the completion of the pending merger."
An analysis comparing second quarter 2023 to second quarter 2022
is provided below based on segment operating profit.
Refined products. Refined products operating profit was
$234 million, an increase of
$67 million. Transportation and
terminals revenue increased $41
million primarily due to higher average transportation
rates. The higher rates were largely a result of our 6% average
mid-year 2022 tariff increase as well as a higher proportion of
long-haul shipments, which move at higher rates, as customers
continued to take advantage of the extensive connectivity of our
pipeline system to overcome various supply disruptions in the
regions we serve.
Lower short-haul movements on our South Texas pipelines, which move at a lower
rate, resulted in approximately 1% overall lower shipments.
Excluding the South Texas portion
of our pipeline system, refined products shipments were relatively
unchanged between periods, with gasoline demand 1% lower and
distillate demand 2% higher than the second quarter of
2022.
Operating expenses decreased $7
million primarily due to more favorable product overages
(which reduce operating expenses), partially offset by higher
integrity spending related to the timing of maintenance work in the
second quarter.
Product margin, which is the same as the GAAP measure gross
margin, increased $32 million
primarily due to higher margins and higher sales volumes on our gas
liquids blending activities as well as lower losses on futures
contracts in the second quarter.
General and administrative ("G&A") expense allocated to our
refined products segment increased $13
million primarily due to transaction costs related to our
pending merger with ONEOK, Inc. ("ONEOK") and higher compensation
costs resulting in part from our overall higher financial
results.
Crude oil. Crude oil operating profit was $61 million, a decrease of $12 million. Transportation and terminals revenue
decreased $6 million primarily
resulting from less revenues from our condensate splitter in part
due to new lower rates as well as lower storage revenues in the
second quarter. Otherwise, transportation revenue increased
slightly due to additional volume moved.
Operating expenses decreased slightly as lower integrity
spending related to the timing of maintenance work was partially
offset by higher power costs driven by additional transportation
volume in the second quarter of 2023.
Earnings of non-controlled entities decreased $13 million primarily due to decreased
contributions from the BridgeTex pipeline as a result of lower
volumes from committed shippers and less deficiency revenue
recognized in the second quarter.
Product margin was $9 million
favorable due to higher contributions from crude oil marketing
activities as well as unrealized gains on futures contracts in the
second quarter versus losses in the prior year period.
G&A expense allocated to our crude oil segment increased
$5 million due to the same higher
costs as previously described in the refined products analysis.
Other items. Income from discontinued operations
decreased $172 million due to the
sale of our independent terminals network in second quarter
2022.
As of June 30, 2023, Magellan had
$5.0 billion of debt outstanding and
$128 million of cash on hand, with no
borrowings outstanding on our commercial paper program.
Expansion capital projects
Magellan is committed to
maximizing value for our investors, and capital discipline remains
a priority. Based on the progress of expansion projects underway,
we currently expect expansion capital spending to total
approximately $120 million in 2023 to
advance projects already committed.
We continue to make significant progress on the 30,000 barrel
per day expansion of our refined products pipeline to El Paso, Texas. Construction of the new
16-inch, 30-mile pipe along our existing route between Odessa and Crane,
Texas is complete, with new operational storage to
facilitate incremental shipments under construction at this time.
An early 2024 start-up is still expected to achieve the full
expanded capacity on this pipeline segment.
Financial expectations for 2023
While management is
confident the pending merger with ONEOK will close before year-end,
based on Magellan's second quarter results we believe it is
appropriate to update 2023 financial expectations for Magellan
stand-alone (ignoring future potential merger-related costs).
Magellan's revised full-year outlook highlights the quality of our
assets and the ability of our businesses to continue to drive value
through a stronger combined company once the pending merger with
ONEOK is completed.
Magellan's annual stand-alone DCF expectations have increased by
$40 million to $1.26 billion for 2023 to reflect
higher-than-expected performance during second quarter and the
improved outlook for our commodity-related activities during the
remainder of the year.
Based on actual results to date and the current number of units
outstanding, net income per unit is now estimated to be
$5.05 for 2023, with expected
third-quarter net income of $1.15 per
unit. Our expectations exclude future MTM adjustments on our
commodity-related activities and the impact of our pending
merger.
Pending merger
The special meeting of unitholders to
vote on our pending merger with ONEOK will be held virtually on
Sept. 21, 2023 at 10:00 a.m. Central. Magellan unitholders of
record at the close of business on July 24,
2023 are entitled to vote at or in advance of the special
meeting.
Magellan's board and management team are confident the combined
company will be stronger and more diversified, and the value
created by this transaction for MMP unitholders is superior to the
value of our standalone alternative, including on an after-tax
basis. Our board of directors unanimously recommends that MMP
unitholders vote "FOR" Magellan's merger with ONEOK. More
information about the pending merger is available at
MaximizingValueforMMPunitholders.com.
2022 Sustainability report
Magellan has published our
2022 sustainability report, demonstrating our ongoing commitment to
responsible governance, safe operations, investing in our people
and environmental stewardship. The report is available online at
www.magellanlp.com/sustainability.
Earnings call details
Management will host a
conference call with analysts at 1:30
p.m. Eastern today. Participants are encouraged to listen to
the call via Magellan's website at
www.magellanlp.com/investors/webcasts.aspx. In addition, a limited
number of phone lines will be available at (800) 954-0684,
conference code 22027326.
A replay of the audio webcast will be available for at least 30
days at www.magellanlp.com.
Non-GAAP financial measures
We believe that investors
benefit from having access to the same financial measures utilized
by our management. As a result, this news release and supporting
schedules include the non-GAAP financial measures of adjusted
EBITDA, DCF, FCF and net income per unit excluding MTM
commodity-related pricing adjustments, which are important
performance measures used by Magellan.
Adjusted EBITDA is an important measure utilized by management
and the investment community to assess the financial results of a
company.
DCF is important in determining the amount of cash generated
from our operations, after maintenance capital spending, that is
available for distribution to our unitholders. Management uses this
performance measure as a basis for recommending to our board of
directors the amount of cash distributions to be paid to our
investors and for determining the payout for performance-based
awards issued under our equity-based incentive plan.
FCF is a financial metric used by many investors and others in
the financial community to measure the amount of cash generated by
a company after considering all investing activities, including
both maintenance and expansion capital spending, as well as
proceeds from divestitures. Management believes FCF is important to
the financial community as it reflects the amount of cash available
for distributions, additional expansion capital opportunities,
equity repurchases, debt reduction or other partnership uses.
Reconciliations of adjusted EBITDA, DCF and FCF to net income
and FCF to net cash provided by operating activities accompany this
news release.
We use exchange-traded futures contracts to hedge against price
changes of petroleum products associated with our commodity-related
activities. Most of these futures contracts are not designated as
hedges for accounting purposes. However, because these futures
contracts are generally effective at hedging price changes,
management believes our 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.
Since the non-GAAP measures presented in this news release
include adjustments specific to us, they may not be comparable to
similarly-titled measures of other companies. Such non-GAAP
financial measures are not measurements of financial performance
under GAAP and should not be considered as alternatives to amounts
presented in accordance with GAAP. Magellan views these non-GAAP
financial measures as supplemental and they are not intended to be
a substitute for, or superior to, the information provided by GAAP
financial results.
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. Magellan 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.
Cautionary Statement Regarding Forward-Looking
Statements
Except for statements of historical fact, this
news release contains "forward-looking statements" within the
meaning of Section 27A of the Securities Act of 1933, as amended,
and Section 21E of the Securities Exchange Act of 1934, as amended.
Forward-looking statements can be identified by words and phrases
such as: expect, available, opportunities, momentum, believe,
health, significance, forward, pending, focused, long-term,
discipline, expansion, remains, strength, guidance, outlook,
estimated, will, ongoing, commitment, effective, should,
unrealized, future and similar references to future periods.
However, the absence of these words does not mean that the
statements are not forward-looking. These forward-looking
statements include, but are not limited to, statements regarding
our anticipated financial and operating performance, planned
capital expenditures business prospects, the proposed transaction
between ONEOK and Magellan (the "Proposed Transaction"), the
expected closing of the Proposed Transaction and the timing thereof
and as adjusted descriptions of the post-transaction company and
its operations, strategies and plans, integration, debt levels and
leverage ratio, capital expenditures, cash flows and anticipated
uses thereof, synergies, opportunities and anticipated future
performance, including maintaining current ONEOK management,
enhancements to investment-grade credit profile, an expected
accretion to earnings and free cash flow, dividend payments and
potential share repurchases, increase in value of tax attributes
and expected impact on EBITDA. Information adjusted for the
Proposed Transaction should not be considered a forecast of future
results. Although management believes such statements are based on
reasonable assumptions, such statements necessarily involve known
and unknown risks and uncertainties that may cause actual outcomes
to be materially different. Among the key risk factors that may
have a direct impact on Magellan's results of operations and
financial condition are: impacts from inflation; changes in supply,
price or demand for refined petroleum products, crude oil and
natural gas liquids, or for transportation, storage, blending or
processing of those commodities through our facilities; changes in
laws and regulations applicable to us; changes in government
incentives or initiatives that negatively impact us or positively
impact competitive alternatives; changes in our tariff rates or
other terms as required by state or federal regulatory authorities;
reductions of hydrocarbon production or cutbacks at refineries or
at other businesses that use or supply our services; changes in the
throughput or interruption in service on pipelines or other
facilities owned and operated by third parties and connected to our
terminals, pipelines or other facilities; the occurrence of
operational hazards or unforeseen interruptions; the treatment of
us as a corporation for federal or state income tax purposes or us
becoming subject to significant forms of other taxation; changes in
our capital needs, cash flows or availability of cash to fund unit
repurchases or distributions; failure of customers or vendors to
meet or continue contractual obligations to us; the risk that
ONEOK's and Magellan's businesses will not be integrated
successfully; the risk that cost savings, synergies and growth from
the Proposed Transaction may not be fully realized or may take
longer to realize than expected; the risk that the credit ratings
of the combined company or its subsidiaries may be different from
what the companies expect; the possibility that shareholders of
ONEOK may not approve the issuance of new shares of ONEOK common
stock in the Proposed Transaction or that unitholders of Magellan
may not approve the Proposed Transaction; the risk that a condition
to closing of the Proposed Transaction may not be satisfied, that
either party may terminate the merger agreement or that the closing
of the Proposed Transaction might be delayed or not occur at all;
potential adverse reactions or changes to business or employee
relationships, including those resulting from the announcement or
completion of the Proposed Transaction; the occurrence of any other
event, change or other circumstances that could give rise to the
termination of the merger agreement relating to the Proposed
Transaction; the risk that ONEOK may not be able to secure the debt
financing necessary to fund the cash consideration required for the
Proposed Transaction; the risk that changes in ONEOK's capital
structure and governance could have adverse effects on the market
value of its securities; the ability of ONEOK and Magellan to
retain customers and retain and hire key personnel and maintain
relationships with their suppliers and customers and on ONEOK's and
Magellan's operating results and business generally; the risk the
Proposed Transaction could distract management from ongoing
business operations or cause ONEOK and/or Magellan to incur
substantial costs; the risk of any litigation relating to the
Proposed Transaction; the risk that ONEOK may be unable to reduce
expenses or access financing or liquidity; the impact of a
pandemic, any related economic downturn and any related substantial
decline in commodity prices; the risk of changes in governmental
regulations or enforcement practices, especially with respect to
environmental, health and safety matters; and other important
factors that could cause actual results to differ materially from
those projected. All such factors are difficult to predict and are
beyond Magellan's control, including additional factors that could
lead to material changes in performance, which are described in
Magellan's filings with the Securities and Exchange Commission (the
"SEC"), including our Annual Report on Form 10-K for the fiscal
year ended Dec. 31, 2022, subsequent
reports on Forms 8-K and 10-Q and the joint proxy
statement/prospectus (as defined below). You are urged to carefully
review and consider the cautionary statements and other disclosures
made in those filings, especially under the headings "Risk Factors"
and "Forward-Looking Statements." Any forward-looking statement
speaks only as of the date on which such statement is made, and
Magellan undertakes no obligation to correct or update any
forward-looking statement, whether as a result of new information,
future events or otherwise, except as required by applicable law.
Readers are cautioned not to place undue reliance on these
forward-looking statements, which speak only as of the date
hereof.
Important Additional Information and Where to Find
It
In connection with the Proposed Transaction, on
July 25, 2023, ONEOK and Magellan
each filed with the SEC a definitive joint proxy
statement/prospectus (the "joint proxy statement/prospectus"), and
each party will file other documents regarding the Proposed
Transaction with the SEC. Each of ONEOK and Magellan commenced
mailing copies of the joint proxy statement/prospectus to
shareholders of ONEOK and unitholders of Magellan, respectively, on
or about July 25, 2023. This
communication is not a substitute for the joint proxy
statement/prospectus or for any other document that ONEOK or
Magellan has filed or may file in the future with the SEC in
connection with the Proposed Transaction. INVESTORS AND SECURITY
HOLDERS OF ONEOK AND MAGELLAN ARE URGED TO CAREFULLY AND THOROUGHLY
READ THE JOINT PROXY STATEMENT/PROSPECTUS, INCLUDING ALL AMENDMENTS
AND SUPPLEMENTS THERETO, AND OTHER RELEVANT DOCUMENTS FILED OR THAT
WILL BE FILED BY ONEOK AND MAGELLAN WITH THE SEC BECAUSE THEY WILL
CONTAIN IMPORTANT INFORMATION ABOUT ONEOK AND MAGELLAN, THE
PROPOSED TRANSACTION, THE RISKS RELATED THERETO AND RELATED
MATTERS.
Investors can obtain free copies of the joint proxy
statement/prospectus and other relevant documents filed by ONEOK
and Magellan with the SEC through the website maintained by the SEC
at www.sec.gov. Copies of documents filed with the SEC by ONEOK,
including the joint proxy statement/prospectus, are available free
of charge from ONEOK's website at www.oneok.com under the
"Investors" tab. Copies of documents filed with the SEC by
Magellan, including the joint proxy statement/prospectus, are
available free of charge from Magellan's website at
www.magellanlp.com under the "Investors" tab.
Contact:
|
Paula
Farrell
|
|
(918)
574-7650
|
|
paula.farrell@magellanlp.com
|
MAGELLAN MIDSTREAM
PARTNERS, L.P. CONSOLIDATED STATEMENTS OF
INCOME (In millions, except per unit
amounts) (Unaudited)
|
|
|
Three Months Ended
|
|
Six Months Ended
|
|
June 30,
|
|
June 30,
|
|
2022
|
|
2023
|
|
2022
|
|
2023
|
Transportation and
terminals revenue
|
$
469.3
|
|
$
503.2
|
|
$
892.2
|
|
$
957.3
|
Product sales
revenue
|
313.7
|
|
368.7
|
|
559.8
|
|
778.8
|
Affiliate management
fee revenue
|
5.6
|
|
5.3
|
|
11.3
|
|
10.8
|
Total
revenue
|
788.6
|
|
877.2
|
|
1,463.3
|
|
1,746.9
|
Costs and
expenses:
|
|
|
|
|
|
|
|
Operating
|
180.1
|
|
170.1
|
|
304.3
|
|
304.0
|
Cost of product
sales
|
282.3
|
|
296.4
|
|
525.7
|
|
616.5
|
Depreciation,
amortization and impairment
|
58.8
|
|
56.6
|
|
116.5
|
|
112.4
|
General and
administrative
|
56.9
|
|
74.5
|
|
119.7
|
|
134.9
|
Total costs and
expenses
|
578.1
|
|
597.6
|
|
1,066.2
|
|
1,167.8
|
Other operating income
(expense)
|
3.0
|
|
(0.5)
|
|
1.0
|
|
5.3
|
Earnings of
non-controlled entities
|
26.5
|
|
15.9
|
|
61.9
|
|
42.1
|
Operating
profit
|
240.0
|
|
295.0
|
|
460.0
|
|
626.5
|
Interest
expense
|
57.8
|
|
57.2
|
|
115.1
|
|
114.9
|
Interest
capitalized
|
(0.3)
|
|
(0.9)
|
|
(0.7)
|
|
(1.5)
|
Interest
income
|
(0.2)
|
|
(1.5)
|
|
(0.3)
|
|
(2.5)
|
Gain on disposition of
assets
|
—
|
|
(1.1)
|
|
(0.2)
|
|
(1.1)
|
Other (income)
expense
|
0.6
|
|
1.0
|
|
1.2
|
|
1.6
|
Income from continuing
operations before provision
for income taxes
|
182.1
|
|
240.3
|
|
344.9
|
|
515.1
|
Provision for income
taxes
|
0.3
|
|
1.6
|
|
1.1
|
|
2.5
|
Income from continuing
operations
|
181.8
|
|
238.7
|
|
343.8
|
|
512.6
|
Income from
discontinued operations (including gain on
disposition of assets of $162.4 million in June 2022)
|
172.1
|
|
—
|
|
175.6
|
|
—
|
Net income
|
$
353.9
|
|
$
238.7
|
|
$
519.4
|
|
$
512.6
|
|
|
|
|
|
|
|
|
Earnings per common
unit
|
|
|
|
|
|
|
|
Basic:
|
|
|
|
|
|
|
|
Continuing
operations
|
$
0.86
|
|
$
1.18
|
|
$
1.62
|
|
$
2.52
|
Discontinued
operations
|
0.81
|
|
—
|
|
0.83
|
|
—
|
Net income per common
unit
|
$
1.67
|
|
$
1.18
|
|
$
2.45
|
|
$
2.52
|
Weighted average
number of common units outstanding
|
211.6
|
|
202.9
|
|
212.3
|
|
203.4
|
|
|
|
|
|
|
|
|
Diluted:
|
|
|
|
|
|
|
|
Continuing
operations
|
$
0.86
|
|
$
1.18
|
|
$
1.62
|
|
$
2.52
|
Discontinued
operations
|
0.81
|
|
—
|
|
0.83
|
|
—
|
Net income per common
unit
|
$
1.67
|
|
$
1.18
|
|
$
2.45
|
|
$
2.52
|
Weighted average
number of common units outstanding
|
211.7
|
|
203.1
|
|
212.3
|
|
203.5
|
|
|
|
|
|
|
|
|
MAGELLAN MIDSTREAM
PARTNERS, L.P.
OPERATING STATISTICS
|
|
|
Three Months Ended
|
|
Six Months Ended
|
|
June 30,
|
|
June 30,
|
|
2022
|
|
2023
|
|
2022
|
|
2023
|
Refined products:
|
|
|
|
|
|
|
|
Transportation revenue
per barrel shipped
|
$
1.726
|
|
$
2.028
|
|
$
1.683
|
|
$
1.951
|
Volume shipped (million
barrels):
|
|
|
|
|
|
|
|
Gasoline
|
83.1
|
|
78.2
|
|
158.7
|
|
146.7
|
Distillates
|
51.7
|
|
55.1
|
|
99.3
|
|
102.0
|
Aviation
fuel
|
8.1
|
|
8.1
|
|
15.5
|
|
16.9
|
Liquefied petroleum
gases
|
—
|
|
—
|
|
0.6
|
|
—
|
Total volume
shipped
|
142.9
|
|
141.4
|
|
274.1
|
|
265.6
|
|
|
|
|
|
|
|
|
Crude oil:
|
|
|
|
|
|
|
|
Magellan 100%-owned
assets:
|
|
|
|
|
|
|
|
Transportation revenue
per barrel shipped(1)
|
$
0.658
|
|
$
0.605
|
|
$
0.733
|
|
$
0.604
|
Volume shipped
(million barrels)(1)
|
61.5
|
|
70.0
|
|
103.4
|
|
134.1
|
Terminal average
utilization (million barrels per month)
|
23.6
|
|
22.9
|
|
24.4
|
|
23.2
|
Select joint venture
pipelines:
|
|
|
|
|
|
|
|
BridgeTex - volume
shipped (million barrels)(2)
|
19.6
|
|
8.0
|
|
45.1
|
|
20.8
|
Saddlehorn - volume
shipped (million barrels)(2)
|
20.0
|
|
24.2
|
|
40.0
|
|
46.0
|
|
(1) Includes
shipments related to our crude oil marketing activities.
|
(2) These
volumes reflect the total shipments for these joint venture
pipelines, which are owned 30% by us.
|
MAGELLAN MIDSTREAM
PARTNERS, L.P.
OPERATING PROFIT BY SEGMENT
(Unaudited, in millions)
|
|
|
Three Months Ended
|
|
Six Months Ended
|
|
June 30,
|
|
June 30,
|
|
2022
|
|
2023
|
|
2022
|
|
2023
|
Refined products:
|
|
|
|
|
|
|
|
Transportation and
terminals revenue
|
$
349.2
|
|
$
389.9
|
|
$
658.7
|
|
$
721.9
|
Affiliate management
fee revenue
|
1.7
|
|
1.5
|
|
3.5
|
|
3.1
|
Other operating income
(expense)
|
3.0
|
|
(0.4)
|
|
3.1
|
|
5.4
|
Earnings of
non-controlled entities
|
(2.0)
|
|
0.2
|
|
1.7
|
|
13.8
|
Less: Operating
expenses
|
136.3
|
|
129.1
|
|
224.5
|
|
224.7
|
Transportation and
terminals margin
|
215.6
|
|
262.1
|
|
442.5
|
|
519.5
|
Product sales
revenue
|
291.0
|
|
322.8
|
|
532.6
|
|
709.3
|
Less: Cost of product
sales
|
260.6
|
|
260.9
|
|
493.7
|
|
568.0
|
Product
margin
|
30.4
|
|
61.9
|
|
38.9
|
|
141.3
|
Less:
|
|
|
|
|
|
|
|
Depreciation,
amortization and impairment expense
|
39.2
|
|
37.3
|
|
78.8
|
|
75.0
|
General and
administrative expense
|
40.3
|
|
53.1
|
|
86.0
|
|
96.6
|
Operating
profit
|
$
166.5
|
|
$
233.6
|
|
$
316.6
|
|
$
489.2
|
|
|
|
|
|
|
|
|
Crude oil:
|
|
|
|
|
|
|
|
Transportation and
terminals revenue
|
$
121.4
|
|
$
115.3
|
|
$
236.1
|
|
$
239.6
|
Affiliate management
fee revenue
|
3.9
|
|
3.8
|
|
7.8
|
|
7.7
|
Other operating income
(expense)
|
—
|
|
(0.1)
|
|
(2.1)
|
|
(0.1)
|
Earnings of
non-controlled entities
|
28.5
|
|
15.7
|
|
60.2
|
|
28.3
|
Less: Operating
expenses
|
46.6
|
|
44.5
|
|
85.4
|
|
86.6
|
Transportation and
terminals margin
|
107.2
|
|
90.2
|
|
216.6
|
|
188.9
|
Product sales
revenue
|
22.7
|
|
45.9
|
|
27.2
|
|
69.5
|
Less: Cost of product
sales
|
21.7
|
|
35.5
|
|
32.0
|
|
48.5
|
Product
margin
|
1.0
|
|
10.4
|
|
(4.8)
|
|
21.0
|
Less:
|
|
|
|
|
|
|
|
Depreciation,
amortization and impairment expense
|
18.1
|
|
17.8
|
|
34.7
|
|
34.3
|
General and
administrative expense
|
16.6
|
|
21.4
|
|
33.7
|
|
38.3
|
Operating
profit
|
$
73.5
|
|
$
61.4
|
|
$
143.4
|
|
$
137.3
|
|
|
|
|
|
|
|
|
Total operating
profit
|
$
240.0
|
|
$
295.0
|
|
$
460.0
|
|
$
626.5
|
|
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 COMMON
UNIT
EXCLUDING COMMODITY-RELATED ADJUSTMENTS TO GAAP MEASURES
(Unaudited, in millions except per unit amounts)
|
|
|
|
|
|
Three Months Ended
|
|
|
|
June 30, 2023
|
|
|
Net Income
|
|
Basic
Net Income Per
Common Unit
|
|
Diluted
Net Income Per
Common Unit
|
|
As reported
|
|
$
238.7
|
|
$
1.18
|
|
$
1.18
|
|
Commodity-related
adjustments associated with future
transactions(1)
|
|
11.2
|
|
|
|
|
|
Excluding
commodity-related adjustments
|
|
$
249.9
|
|
$
1.23
|
|
$
1.23
|
|
|
|
|
|
|
|
|
|
Weighted average number
of common units outstanding
|
|
|
|
202.9
|
|
203.1
|
|
|
|
(1) Includes our net
share of commodity-related adjustments for our non-controlled
entities. Please see Distributable Cash Flow and Free
Cash Flow Reconciliation to Net Income for further descriptions of
commodity-related adjustments
|
|
MAGELLAN MIDSTREAM
PARTNERS, L.P.
DISTRIBUTABLE CASH FLOW AND FREE CASH FLOW
RECONCILIATION TO NET INCOME
(Unaudited, in millions)
|
|
|
Three Months Ended
|
|
Six Months Ended
|
|
|
|
June 30,
|
|
June 30,
|
|
2023
Expectations
|
|
2022
|
|
2023
|
|
2022
|
|
2023
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
$
353.9
|
|
$
238.7
|
|
$
519.4
|
|
$
512.6
|
|
$
1,025.0
|
Interest expense,
net
|
57.3
|
|
54.8
|
|
114.1
|
|
110.9
|
|
223.0
|
Depreciation,
amortization and impairment(1)
|
58.8
|
|
57.2
|
|
116.5
|
|
113.6
|
|
229.0
|
Equity-based incentive
compensation(2)
|
8.5
|
|
7.8
|
|
14.0
|
|
4.3
|
|
17.0
|
Gain on disposition of
assets(3)
|
(156.1)
|
|
(1.1)
|
|
(156.3)
|
|
(1.1)
|
|
(1.0)
|
Commodity-related
adjustments:
|
|
|
|
|
|
|
|
|
|
Derivative (gains)
losses recognized in the
period associated with future transactions(4)
|
45.3
|
|
6.7
|
|
40.9
|
|
4.0
|
|
|
Derivative gains
(losses) recognized in previous
periods associated with transactions completed in the
period(4)
|
(68.6)
|
|
(8.3)
|
|
(18.7)
|
|
(12.0)
|
|
|
Inventory valuation
adjustments(5)
|
(4.8)
|
|
7.3
|
|
(2.0)
|
|
0.9
|
|
|
Total
commodity-related adjustments
|
(28.1)
|
|
5.7
|
|
20.2
|
|
(7.1)
|
|
(6.0)
|
Distributions from
operations of non-controlled
entities in excess of earnings
|
14.0
|
|
22.8
|
|
17.0
|
|
34.7
|
|
77.0
|
Adjusted EBITDA
|
308.3
|
|
385.9
|
|
644.9
|
|
767.9
|
|
1,564.0
|
Interest expense, net,
excluding debt issuance cost
amortization
|
(56.6)
|
|
(53.9)
|
|
(112.6)
|
|
(109.1)
|
|
(219.0)
|
Maintenance
capital(6)
|
(23.7)
|
|
(20.1)
|
|
(38.9)
|
|
(34.3)
|
|
(85.0)
|
Distributable cash flow
|
$
228.0
|
|
$
311.9
|
|
$
493.4
|
|
$
624.5
|
|
$
1,260.0
|
Expansion
capital(7)
|
(19.7)
|
|
(42.0)
|
|
(45.8)
|
|
(74.0)
|
|
(120.0)
|
Proceeds from
disposition of assets(3)
|
440.6
|
|
1.1
|
|
440.8
|
|
1.1
|
|
1.0
|
Free cash flow
|
$
648.9
|
|
$
271.0
|
|
$
888.4
|
|
$
551.6
|
|
$
1,141.0
|
Distributions
paid(8)
|
(219.5)
|
|
(211.7)
|
|
(440.1)
|
|
(424.7)
|
|
(850.0)
|
Free cash flow after
distributions
|
$
429.4
|
|
$
59.3
|
|
$
448.3
|
|
$
126.9
|
|
$
291.0
|
|
(1)
Depreciation, amortization and impairment expense is excluded from
DCF to the extent it represents a non-cash
expense.
(2) Because we
intend to satisfy vesting of unit awards under our equity-based
long-term incentive compensation plan with the issuance of
common
units, expenses related to this plan generally are deemed non-cash
and excluded for DCF purposes. The amounts above have been reduced
by cash
payments associated with the plan, which are primarily related to
tax withholdings.
(3) Gains on
disposition of assets are excluded from DCF to the extent they are
not related to our ongoing operations, while proceeds from
disposition
of assets exclude the related gains to the extent they are already
included in our calculation of DCF.
(4) Certain
derivatives have not been designated as hedges for accounting
purposes and the mark-to-market changes of these derivatives are
recognized
currently in net income. We exclude the net impact of these
derivatives from our determination of DCF until the transactions
are settled and, where
applicable, the related products are sold.
(5) We adjust
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 we sell or purchase the
related products,
we recognize these valuation adjustments in DCF.
(6) Maintenance
capital expenditures maintain our existing assets and do not
generate incremental DCF (i.e. incremental returns to our
unitholders).
For this reason, we deduct maintenance capital expenditures to
determine DCF.
(7) Includes
additions to property, plant and equipment (excluding maintenance
capital and capital-related changes in current liabilities),
acquisitions
and investments in non-controlled entities, net of distributions
from returns of investments in non-controlled entities and deposits
from undivided
joint interest third parties.
(8) We paid cash
distributions of $1.0375 and $1.0475 per unit each quarter during
the six months ended June 2022 and 2023, respectively.
Distributions paid declined between years because of lower units
outstanding as a result of our equity repurchase
program.
|
|
MAGELLAN MIDSTREAM
PARTNERS, L.P.
FREE CASH FLOW RECONCILIATION TO NET CASH PROVIDED
BY OPERATING ACTIVITIES
(Unaudited, in millions)
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
|
|
June 30,
|
|
June 30,
|
|
|
2022
|
|
2023
|
|
2022
|
|
2023
|
Net cash provided by operating
activities
|
|
$
296.9
|
|
$
404.5
|
|
$
397.3
|
|
$
756.0
|
Changes in operating
assets and liabilities
|
|
(17.0)
|
|
(78.7)
|
|
128.5
|
|
(81.2)
|
Net cash provided
(used) by investing activities
|
|
408.2
|
|
(50.2)
|
|
361.6
|
|
(94.2)
|
Payments associated
with settlement of equity-based incentive compensation
|
|
—
|
|
—
|
|
(8.9)
|
|
(9.9)
|
Settlement cost,
amortization of prior service credit and actuarial loss
|
|
(1.1)
|
|
(0.4)
|
|
(2.3)
|
|
(0.8)
|
Changes in accrued
capital items
|
|
(4.7)
|
|
(10.8)
|
|
0.8
|
|
(13.0)
|
Commodity-related
adjustments(1)
|
|
(28.1)
|
|
5.7
|
|
20.2
|
|
(7.1)
|
Other
|
|
(5.3)
|
|
0.9
|
|
(8.8)
|
|
1.8
|
Free cash flow
|
|
$
648.9
|
|
$
271.0
|
|
$
888.4
|
|
$
551.6
|
Distributions
paid
|
|
(219.5)
|
|
(211.7)
|
|
(440.1)
|
|
(424.7)
|
Free cash flow after
distributions
|
|
$
429.4
|
|
$
59.3
|
|
$
448.3
|
|
$
126.9
|
|
(1) Please refer
to the preceding table for a description of these commodity-related
adjustments.
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/magellan-midstream-reports-second-quarter-2023-earnings-301892575.html
SOURCE Magellan Midstream Partners, L.P.