US-listed companies
Magellan Midstream Partners, L.P.

Magellan Midstream Partners, L.P.MMP

Market cap

$13.9B

P/E ratio

Income statement Balance sheet Cash flow

	Dec 31, 2010	Dec 31, 2011	Dec 31, 2012	Dec 31, 2013	Dec 31, 2014	Dec 31, 2015	Dec 31, 2016	Dec 31, 2017	Dec 31, 2018	Dec 31, 2019	Dec 31, 2020	Dec 31, 2021	Dec 31, 2022
Service	-	-	-	-	-	-	-	-	1,879	1,971	1,795	1,799	1,876
Product	-	-	-	-	-	-	-	-	927	736	612	913	1,302
Affiliate management fee revenue	-	-	-	-	-	-	-	-	20	21	21	21	22
Revenues	1,557	1,749	1,772	1,898	2,304	2,188	2,205	2,508	2,827	2,728	2,428	2,733	3,200
Other operating income (expense)	-	-	-	-	-	-	-	-	-	3	0	3	5
Earnings of non-controlled entities	6	7	3	6	19	66	79	121	181	169	153	154	147
Operating	282	306	328	346	444	526	530	578	649	634	601	570	592
Cost of product sales	-	-	-	-	-	-	-	-	-	-	514	780	1,119
Depreciation, amortization and impairment	-	-	-	-	-	-	-	-	-	-	-	228	293
General and administrative	95	99	109	132	148	151	148	166	194	197	173	206	241
Total costs and expenses	-	-	-	1,199	1,349	1,291	1,349	1,576	1,813	1,696	1,547	1,784	2,245
Operating profit	408	523	552	705	974	964	935	1,053	1,195	1,204	1,034	1,106	1,108
Interest expense	96	109	118	130	144	159	194	211	221	221	234	228	230
Interest capitalized	-	-	-	14	23	14	27	16	17	19	11	2	2
Interest income	0	0	0	0	2	1	1	1	3	3	1	1	1
Gain on disposition of assets	-	-	-	-	-	-	-	-	354	29	13	75	1
Other (income) expense	-1	-	-	-	-9	1	8	-4	-14	-12	-5	-21	-20
Income from continuing operations before provision for income taxes	-	-	-	-	-	-	-	873	1,334	1,022	820	935	862
Provision for income taxes	1	2	-	-	-	-	-	4	0	1	3	2	3
Income from continuing operations	-	-	438	587	-	-	-	-	-	-	-	932	859
Income from discontinued operations (including gain on disposition of assets of $164.0 million in 2022)	-	-	-	-	-	-	-	-	-	-	-	50	177
Net income	312	414	-	-	-	-	-	870	1,334	1,021	817	982	1,036
Continuing operations (in dollars per share)	-	-	-	-	-	-	-	-	-	-	-	4.24	4.1
Discontinued operations (in dollars per share)	-	-	-	-	-	-	-	-	-	-	-	0.23	0.85
Net income per common unit (in dollars per share)	-	-	-	2.57	3.69	3.6	3.52	3.81	5.84	4.46	3.62	4.47	4.95
Continuing operations (in dollars per share)	-	-	-	-	-	-	-	-	-	-	-	4.24	4.1
Discontinued operations (in dollars per share)	-	-	-	-	-	-	-	-	-	-	-	0.23	0.85
Net income per common unit (in dollars per share)	-	-	-	2.56	3.69	3.59	3.52	3.81	5.84	4.46	3.62	4.47	4.95