EX-99.1 2 exhibit993q19.htm EXHIBIT 99.1 Exhibit


Exhibit 99.1

newsreleaselogo3q22.jpg                logo3q22.jpg
NYSE: MMP
_____________________________________________________________________________________________________
Date:
October 31, 2019
 
 
Contact:
Paula Farrell
 
(918) 574-7650
 
paula.farrell@magellanlp.com

Magellan Midstream Reports Third-Quarter 2019 Financial Results
Increases Annual Distributable Cash Flow Guidance to $1.26 Billion
TULSA, Okla. - Magellan Midstream Partners, L.P. (NYSE: MMP) today reported net income of $273.0 million for third quarter 2019 compared to $594.5 million for third quarter 2018, or $240.7 million excluding the $353.8 million gain related to the sale of a portion of the partnership’s ownership interest in BridgeTex Pipeline Company, LLC in the year-ago period.
Diluted net income per limited partner unit was $1.19 in third quarter 2019 and $2.60 in third quarter 2018, or $1.05 excluding the $1.55 favorable impact of the BridgeTex gain. 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 also $1.19 for third quarter 2019 and higher than the $1.03 guidance provided by management in early August primarily due to more favorable product overages, the timing of operating expenses and demand for the partnership’s crude oil services.
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 $306.8 million for third quarter 2019 compared to $281.8 million for third quarter 2018.
“Magellan continued its positive trend in 2019, generating stronger financial results than expected during the third quarter and keeping us on track for another record year,” said Michael Mears, chief executive officer. “Further, we are pleased with the significant progress of our large-scale construction projects, including commercial start-up of our new East Houston-to-Hearne refined products pipeline during mid-September. Magellan remains focused on delivering stable, fee-based transportation and terminals services and ensuring capital discipline for future investments to support Magellan’s long-term success.”
An analysis by segment comparing third quarter 2019 to third quarter 2018 is provided below based on operating margin, a non-GAAP financial measure that reflects operating profit before depreciation, amortization and impairment expense and general and administrative (G&A) expense:
Refined products. Refined products operating margin was $240.1 million, an increase of $25.4 million. Transportation and terminals revenue increased $10.4 million due to 4% higher transportation volumes, representing record refined products shipments, and a slightly higher average transportation rate. Volumes increased due to continued solid




demand for refined products coupled with incremental shipments associated with a recent connection near El Paso, Texas and the newly-constructed East Houston-to-Hearne pipeline segment. The average rate per barrel in the current period benefited from the 2019 mid-year tariff adjustment of 4.3%, partially offset by more short-haul movements that ship at a lower rate.
Operating expenses decreased slightly due to lower spending for asset integrity as a result of maintenance work timing, partially offset by higher property taxes in part due to a favorable adjustment in the 2018 period.
Product margin (a non-GAAP measure defined as product sales revenue less cost of product sales) increased $13.4 million between periods primarily due to higher gains on futures contracts used to economically hedge the partnership’s commodity-related activities. The partnership’s cash product margin, which reflects only transactions that physically settled during the quarter, increased between periods mainly due to lower costs for its butane blending activities.
Crude oil. Crude oil operating margin was $154.4 million, a slight increase of $0.5 million. Transportation and terminals revenue increased $5.8 million primarily due to fees earned from recently-constructed storage tanks at Cushing, Oklahoma and Corpus Christi, Texas as well as storage capacity Magellan leases at the export facility owned by its Seabrook Logistics, LLC joint venture. Higher transportation volumes on the partnership’s Houston distribution system primarily due to the increased activity at Seabrook were more than offset by reduced transportation revenue on the Longhorn pipeline as a result of lower average rates following long-term contract renewals in late 2018. Overall, the average crude oil rate per barrel decreased between periods due to significantly more volumes on the Houston distribution system, which move at a lower rate, and the lower average Longhorn tariff.
Operating expenses decreased $2.7 million primarily due to lower environmental accruals and more favorable product overages (which reduce operating expenses), partially offset by additional fees paid to Seabrook for storage and dock services that Magellan utilized to provide services to its customers. Other operating expense was $3.6 million in 2019 primarily resulting from MTM adjustments associated with a new basis derivative agreement with a joint venture co-owner’s affiliate that committed intrastate transportation volume to the joint venture pipeline.
Earnings of non-controlled entities decreased $3.4 million between periods. Following Magellan’s sale of a 20% interest in BridgeTex during Sept. 2018, contributions from BridgeTex were lower in the current period, partially offset by higher earnings from Saddlehorn Pipeline Company, LLC due to new commitments received in connection with the recently-announced expansion of the Saddlehorn pipeline as well as additional volume from recent incentive tariff arrangements.
Marine storage. Marine storage operating margin was $32.4 million, an increase of $3.4 million. Transportation and terminals revenue increased due to higher storage utilization resulting from the timing of maintenance work, with more tanks available for contract storage in the current period, and additional fees from new dock capacity at the partnership’s Galena Park, Texas facility. Operating expenses increased slightly due to additional asset integrity spending and higher property taxes, and other operating income included the remaining insurance proceeds related to Hurricane Harvey that were recognized in the third quarter of 2019.
Other items. G&A expense increased primarily due to higher compensation costs resulting from an increase in employee headcount to support Magellan’s growth. Gain on disposition of assets was lower due to the 2018 benefit from the $353.8 million gain on the sale of a 20% interest in BridgeTex.
Net interest expense decreased due to lower average outstanding borrowings and a slightly lower average interest rate due to recent debt refinancings. As of Sept. 30, 2019, the partnership had $4.8 billion of debt outstanding and $135 million of cash on hand with no borrowings outstanding on its commercial paper program.





Expansion capital projects
Magellan continues to make progress on its significant construction projects, with commercial operations commencing for the partnership’s East Houston-to-Hearne refined products pipeline in Texas during mid-September.
The second phase of the partnership’s Pasadena, Texas joint venture marine terminal is in the final stages of completion and testing, with an additional 4 million barrels of storage and supporting dock and pipeline infrastructure expected to be in-service during December.
Storage and export capabilities at Seabrook are progressing as well and expected to be operational in early 2020, with another 750,000 barrels of storage now approved for construction and expected to be operational in early 2021. Construction continues for Magellan’s west Texas refined products pipeline expansion and new Midland terminal with both projects expected to begin operations in mid-2020.
Based on the progress of expansion projects underway, the partnership expects to spend approximately $1.0 billion in 2019 and $400 million in 2020 to complete its current slate of construction projects. As previously announced, these spending estimates now include Magellan’s estimated share to expand the Saddlehorn pipeline by 100,000 barrels per day to be operational by late 2020. In addition, these estimates include a number of new projects supported by customer commitments and expected to generate returns meeting or exceeding the partnership’s targeted return multiple of 6 to 8 times EBITDA, including pipeline enhancements to transport incremental refined products in West Texas and additional crude oil storage in the Permian Basin.
Magellan remains focused on identifying additional opportunities for future growth, with well in excess of $500 million of potential organic growth projects still under review for future investment. Capital discipline remains a priority for Magellan’s management.

Financial guidance for 2019
As a result of continued strong financial performance so far this year, management is increasing its annual DCF guidance by $40 million to $1.26 billion for 2019, or 1.35 times the amount needed to pay projected cash distributions for 2019. As previously indicated and as evidenced by the current pricing environment, guidance continues to assume the pricing differential between the Permian Basin and Houston will not be sufficient to encourage spot shipments on the Longhorn and BridgeTex pipelines during the fourth quarter. However, guidance does assume that shipments above committed levels will move on these systems due to recently-implemented incentive tariff rates and as needed, Magellan’s own crude oil marketing activities to facilitate intrastate shipments within the state of Texas.
Including actual results so far this year, net income per limited partner unit is now estimated to be $4.34 for 2019, which results in fourth-quarter guidance of $1.13. Guidance excludes future MTM adjustments on the partnership’s commodity-related activities.
Management remains committed to its stated goal of increasing annual cash distributions by 5% for 2019 and targeting distribution coverage of at least 1.2 times for the foreseeable future. Consistent with its historical approach, management plans to provide guidance specific to 2020 early next year in conjunction with reporting year-end 2019 financial results.

Earnings call details
An analyst call with management to discuss third-quarter financial results and outlook for the remainder of 2019 is scheduled today at 1:30 p.m. Eastern. To join the conference call, dial (800) 909-4795 and provide code 21930394. 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 Nov. 6. To access the replay, dial (800) 633-8284 and provide code 21930394. 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, which are important performance measures used by management.
Operating margin reflects operating profit before depreciation, amortization and impairment expense and G&A 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 for the performance-based awards issued 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: trend, potential, possible, projected, outlook, plan, goal, target, guidance, believe, estimate, expect, continue, commit, foreseeable, future, may, will and similar references to future periods. Although management of Magellan Midstream Partners, L.P. believes such statements are based on reasonable assumptions, actual outcomes may be materially different. Among the key risk factors that may have a direct impact on the partnership’s results of operations and financial condition are: (1) its ability to identify growth projects 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, 2018 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.







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,
 
2018
 
2019
 
2018
 
2019
Transportation and terminals revenue
$
488,775

 
$
506,432

 
$
1,392,960

 
$
1,473,629

Product sales revenue
144,403

 
144,807

 
552,792

 
497,791

Affiliate management fee revenue
4,842

 
5,357

 
15,138

 
15,810

Total revenue
638,020

 
656,596

 
1,960,890

 
1,987,230

Costs and expenses:
 
 
 
 
 
 
 
Operating
172,115

 
169,387

 
475,256

 
484,341

Cost of product sales
120,510

 
108,757

 
473,781

 
430,727

Depreciation, amortization and impairment
56,228

 
56,627

 
161,726

 
181,028

General and administrative
47,389

 
51,156

 
147,235

 
149,534

Total costs and expenses
396,242

 
385,927

 
1,257,998

 
1,245,630

Other operating income (expense)
—

 
(379
)
 
—

 
1,538

Earnings of non-controlled entities
53,795

 
50,189

 
130,843

 
122,229

Operating profit
295,573

 
320,479

 
833,735

 
865,367

Interest expense
55,133

 
53,750

 
168,535

 
165,322

Interest capitalized
(3,099
)
 
(5,831
)
 
(13,354
)
 
(14,419
)
Interest income
(501
)
 
(648
)
 
(1,460
)
 
(2,646
)
Gain on disposition of assets
(353,797
)
 
(2,532
)
 
(353,797
)
 
(28,966
)
Other (income) expense
1,694

 
2,602

 
10,299

 
9,222

Income before provision for income taxes
596,143

 
273,138

 
1,023,512

 
736,854

Provision for income taxes
1,609

 
100

 
3,659

 
2,450

Net income
$
594,534

 
$
273,038

 
$
1,019,853

 
$
734,404

 
 
 
 
 
 
 
 
Basic net income per limited partner unit
$
2.60

 
$
1.19

 
$
4.47

 
$
3.21

 
 
 
 
 
 
 
 
Diluted net income per limited partner unit
$
2.60

 
$
1.19

 
$
4.46

 
$
3.21

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

 
228,720

 
228,368

 
228,642

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

 
228,754

 
228,412

 
228,667

 
 
 
 
 
 
 
 





MAGELLAN MIDSTREAM PARTNERS, L.P.
OPERATING STATISTICS


 
Three Months Ended
 
Nine Months Ended
 
September 30,
 
September 30,
 
2018
 
2019
 
2018
 
2019
Refined products:
 
 
 
 
 
 
 
Transportation revenue per barrel shipped
$
1.600

 
$
1.618

 
$
1.524

 
$
1.600

Volume shipped (million barrels):
 
 
 
 
 
 
 
Gasoline
73.4

 
74.5

 
219.0

 
207.4

Distillates
45.6

 
47.0

 
132.7

 
138.8

Aviation fuel
8.1

 
11.1

 
21.3

 
29.8

Liquefied petroleum gases
4.4

 
3.8

 
10.4

 
8.9

Total volume shipped
131.5

 
136.4

 
383.4

 
384.9

 
 
 
 
 
 
 
 
Crude oil:
 
 
 
 
 
 
 
Magellan 100%-owned assets:
 
 
 
 
 
 
 
Transportation revenue per barrel shipped
$
1.266

 
$
0.935

 
$
1.325

 
$
0.952

Volume shipped (million barrels)
62.8

 
79.2

 
168.4

 
239.1

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

 
20.5

 
16.1

 
20.3

Select joint venture pipelines:
 
 
 
 
 
 
 
BridgeTex - volume shipped (million barrels)(1)
36.5

 
40.8

 
100.0

 
117.3

Saddlehorn - volume shipped (million barrels)(2)
6.7

 
17.0

 
18.5

 
39.4

 
 
 
 
 
 
 
 
Marine storage:
 
 
 
 
 
 
 
Marine terminal average utilization (million barrels per month)
22.6

 
23.6

 
22.6

 
23.8

 
 
 
 
 
 
 
 

(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,
 
2018
 
2019
 
2018
 
2019
Refined products:
 
 
 
 
 
 
 
Transportation and terminals revenue
$
300,034

 
$
310,482

 
$
851,492

 
$
883,702

Affiliate management fee revenue
351

 
432

 
1,000

 
1,314

Other operating income (expense)
—

 
1,046

 
—

 
2,398

Earnings (losses) of non-controlled entities
3,393

 
3,373

 
5,614

 
(2,275
)
Less: Operating expenses
112,279

 
111,839

 
319,670

 
317,328

Transportation and terminals margin
191,499

 
203,494

 
538,436

 
567,811

Product sales revenue
129,926

 
134,755

 
513,634

 
473,122

Less: Cost of product sales
106,756

 
98,144

 
434,632

 
404,814

Product margin
23,170

 
36,611

 
79,002

 
68,308

Operating margin
$
214,669

 
$
240,105

 
$
617,438

 
$
636,119

 
 
 
 
 
 
 
 
Crude oil:
 
 
 
 
 
 
 
Transportation and terminals revenue
$
145,118

 
$
150,926

 
$
409,329

 
$
454,103

Affiliate management fee revenue
3,463

 
3,592

 
11,328

 
10,724

Other operating income (expense)
—

 
(3,629
)
 
—

 
(8,112
)
Earnings of non-controlled entities
49,420

 
46,047

 
122,879

 
122,084

Less: Operating expenses
45,195

 
42,529

 
109,963

 
123,569

Transportation and terminals margin
152,806

 
154,407

 
433,573

 
455,230

Product sales revenue
12,666

 
8,343

 
32,387

 
19,351

Less: Cost of product sales
11,590

 
8,341

 
32,401

 
19,715

Product margin
1,076

 
2

 
(14
)
 
(364
)
Operating margin
$
153,882

 
$
154,409

 
$
433,559

 
$
454,866

 
 
 
 
 
 
 
 
Marine storage:
 
 
 
 
 
 
 
Transportation and terminals revenue
$
44,546

 
$
46,580

 
$
134,892

 
$
139,659

Affiliate management fee revenue
1,028

 
1,333

 
2,810

 
3,772

Other operating income (expense)
—

 
2,204

 
—

 
7,252

Earnings of non-controlled entities
982

 
769

 
2,350

 
2,420

Less: Operating expenses
17,178

 
17,921

 
52,835

 
51,404

Transportation and terminals margin
29,378

 
32,965

 
87,217

 
101,699

Product sales revenue
1,811

 
1,709

 
6,771

 
5,318

Less: Cost of product sales
2,164

 
2,272

 
6,748

 
6,198

Product margin
(353
)
 
(563
)
 
23

 
(880
)
Operating margin
$
29,025

 
$
32,402

 
$
87,240

 
$
100,819

 
 
 
 
 
 
 
 
Segment operating margin
$
397,576

 
$
426,916

 
$
1,138,237

 
$
1,191,804

Add: Allocated corporate depreciation costs
1,614

 
1,346

 
4,459

 
4,125

Total operating margin
399,190

 
428,262

 
1,142,696

 
1,195,929

Less:
 
 
 
 
 
 
 
Depreciation, amortization and impairment expense
56,228

 
56,627

 
161,726

 
181,028

General and administrative expense
47,389

 
51,156

 
147,235

 
149,534

Total operating profit
$
295,573

 
$
320,479

 
$
833,735

 
$
865,367

 
 
 
 
 
 
 
 

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, 2019
 
 
Net Income
 
Basic Net Income Per Limited Partner Unit
 
Diluted Net Income Per Limited Partner Unit
 
As reported
 
$
273,038

 
$
1.19

 
$
1.19

 
Unrealized derivative (gains) losses associated with future transactions(1)
 
(2,333
)
 
 
 
 
 
Inventory valuation adjustments associated with future transactions
 
1,310

 
 
 
 
 
Excluding commodity-related adjustments(2)
 
$
272,015

 
$
1.19

 
$
1.19

 
 
 
 
 
 
 
 
 
Weighted average number of limited partner units outstanding used for basic net income per unit calculation
 
228,720

 
 
 
 
 
Weighted average number of limited partner units outstanding used for diluted net income per unit calculation
 
228,754

 
 
 
 
 
 
 
 
 
 
 
 
 

(1) Includes our net share of unrealized derivative gains and losses from the partnership's non-controlled entities.
(2) Please see Distributable Cash Flow ("DCF") 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,
 
2019
 
2018
 
2019
 
2018
 
2019
 
Guidance
 
 
 
 
 
 
 
 
 
 
Net income
$
594,534

 
$
273,038

 
$
1,019,853

 
$
734,404

 
$
992,000

Interest expense, net
51,533

 
47,271

 
153,721

 
148,257

 
200,000

Depreciation, amortization and impairment(1)
57,898

 
57,972

 
167,982

 
176,895

 
238,000

Equity-based incentive compensation(2)
7,933

 
6,773

 
15,327

 
12,813

 
19,000

Gain on disposition of assets(3)
(351,215
)
 
—

 
(351,215
)
 
(16,280
)
 
(16,000
)
Commodity-related adjustments:
 
 
 
 
 
 
 
 
 
Derivative (gains) losses recognized in the period associated with future transactions(4)
13,017

 
(1,720
)
 
33,945

 
13,669

 
 
Derivative gains (losses) recognized in previous periods associated with transactions completed in the period(4)
(14,993
)
 
(5,454
)
 
(38,894
)
 
71,214

 
 
Inventory valuation adjustments(5)
456

 
(181
)
 
196

 
(9,627
)
 
 
Total commodity-related adjustments
(1,520
)
 
(7,355
)
 
(4,753
)
 
75,256

 
80,000

Distributions from operations of non-controlled entities in excess of (less than) earnings
(506
)
 
4,893

 
17,107

 
15,922

 
32,000

Other(6)
—

 
—

 
3,644

 
—

 
—

Adjusted EBITDA
358,657

 
382,592

 
1,021,666

 
1,147,267

 
1,545,000

Interest expense, net, excluding debt issuance cost amortization(7)
(50,741
)
 
(46,441
)
 
(151,255
)
 
(137,500
)
 
(190,000
)
Maintenance capital(8)
(26,143
)
 
(29,313
)
 
(63,103
)
 
(70,136
)
 
(95,000
)
Distributable cash flow
$
281,773

 
$
306,838

 
$
807,308

 
$
939,631

 
$
1,260,000

 
 
 
 
 
 
 
 
 
 
(1)
Prior year amounts have been reclassified to conform with the current year's presentation. Depreciation, amortization and impairment expense is excluded from DCF to the extent it represents a non-cash expense.
(2)
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 year-to-date amounts above have been reduced by $9.3 million and $9.8 million for 2018 and 2019, respectively, for 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 the partnership's ongoing operations. The 2019 period includes a $12.7 million gain on the sale of residual assets related to the development of expansion projects which are considered ongoing in nature, and as such are included in DCF. The 2018 period includes the portion of the gain recognized from the sale of the partnership's interest in BridgeTex that is not related to its ongoing operations.
(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.  The partnership excludes the net impact of these derivatives from its determination of DCF until the transactions are settled and, where applicable, the related products are sold.  In the period in which these transactions are settled and any related products are sold, the net impact of the derivatives is included in 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.
(7)
Interest expense in 2019 includes $8.3 million of debt prepayment premiums which are excluded from DCF as they are financing activities and are not related to the partnership's ongoing operations.
(8)
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.