##### Table of Contents





UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549





FORM 10-Q







|x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ---------------------------------------------------------------------------------------

For the quarterly period ended June 30, 2009

OR



| ̈ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ----------------------------------------------------------------------------------------

For the transition period from              to

Commission File No.: 1-32745





Magellan Midstream Holdings,
L.P.

(Exact name of registrant as specified in its charter)







|                                                               |  |                                  
|-------------------------------------------------------------- |  | ---------------------------------
|Delaware                                                       |  | 20-4328784                       
|(State or other jurisdiction of incorporation or organization) |  | (IRS Employer Identification No.)

One Williams Center, P.O. Box 22186, Tulsa, Oklahoma 74121-2186

(Address of principal executive offices and zip code)

(918) 574-7000

(Registrants telephone number, including area code)





Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange
Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90
days.    Yes  x    No   ̈

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of
Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    Yes   ̈    No   ̈

Indicate by check mark whether
the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company.

Large accelerated filer  x        Accelerated filer   ̈        Non-accelerated filer   ̈        Smaller reporting company   ̈

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12-b-2 of the Exchange
Act).    Yes  x    No   ̈

As of July 31, 2009, there were 62,646,551 outstanding common units of Magellan Midstream Holdings, L.P., that trade on the New York Stock Exchange under the ticker symbol MGG.









---

##### Table of Contents

TABLE OF CONTENTS

PART I

FINANCIAL INFORMATION



|                                                                                              |  |                                                             |  |   
|--------------------------------------------------------------------------------------------- |  | ----------------------------------------------------------- |  | --
|ITEM 1. FINANCIAL STATEMENTS                                                                  |  |                                                            
|CONSOLIDATED STATEMENTS OF INCOME                                                             |  | 2                                                          
|CONSOLIDATED BALANCE SHEETS                                                                   |  | 3                                                          
|CONSOLIDATED STATEMENTS OF CASH FLOWS                                                         |  | 4                                                          
|CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME                                               |  | 5                                                          
|NOTES TO CONSOLIDATED FINANCIAL STATEMENTS                                                    |  |                                                            
|1.                                                                                            |  | Organization and Basis of Presentation                      |  | 6 
|2.                                                                                            |  | Allocation of Net Income                                    |  | 7 
|3.                                                                                            |  | Owners Equity                                              |  | 8 
|4.                                                                                            |  | Segment Disclosures                                         |  | 9 
|5.                                                                                            |  | Related Party Disclosures                                   |  | 11
|6.                                                                                            |  | Inventory                                                   |  | 12
|7.                                                                                            |  | Employee Benefit Plans                                      |  | 12
|8.                                                                                            |  | Debt                                                        |  | 13
|9.                                                                                            |  | Derivative Financial Instruments                            |  | 14
|10.                                                                                           |  | Commitments and Contingencies                               |  | 17
|11.                                                                                           |  | Long-Term Incentive Plan                                    |  | 18
|12.                                                                                           |  | Distributions                                               |  | 21
|13.                                                                                           |  | Fair Value Disclosures                                      |  | 22
|14.                                                                                           |  | Assignment of Supply Agreement                              |  | 24
|15.                                                                                           |  | Simplification Agreement                                    |  | 24
|16.                                                                                           |  | Reimbursable Costs                                          |  | 25
|17.                                                                                           |  | Subsequent Events                                           |  | 25
|ITEM 2. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |  |                                                            
|Introduction                                                                                  |  | 26                                                         
|Recent Developments                                                                           |  | 26                                                         
|Overview of MMP                                                                               |  | 27                                                         
|Results of Operations                                                                         |  | 28                                                         
|Liquidity and Capital Resources                                                               |  | 33                                                         
|Off-Balance Sheet Arrangements                                                                |  | 36                                                         
|Contractual Obligations Update                                                                |  | 36                                                         
|Environmental                                                                                 |  | 36                                                         
|Other Items                                                                                   |  | 36                                                         
|New Accounting Pronouncements                                                                 |  | 37                                                         
|ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK                            |  | 39                                                         
|ITEM 4. CONTROLS AND PROCEDURES                                                               |  | 40                                                         
|Forward-Looking Statements                                                                    |  | 40                                                         
|                                                                                              | 
|PART II                                                                                       |  |                                                            
|OTHER INFORMATION                                                                             |  |                                                            
|                                                                                              |  |                                                            
|ITEM 1.                                                                                       |  | LEGAL PROCEEDINGS                                           |  | 41
|ITEM 1A.                                                                                      |  | RISK FACTORS                                                |  | 42
|ITEM 2.                                                                                       |  | UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS |  | 46
|ITEM 3.                                                                                       |  | DEFAULTS UPON SENIOR SECURITIES                             |  | 46
|ITEM 4.                                                                                       |  | SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS         |  | 46
|ITEM 5.                                                                                       |  | OTHER INFORMATION                                           |  | 46
|ITEM 6.                                                                                       |  | EXHIBITS                                                    |  | 46



1



---

##### Table of Contents

PART I

FINANCIAL INFORMATION



|ITEM 1. | FINANCIAL STATEMENTS
|------- | --------------------

MAGELLAN MIDSTREAM HOLDINGS, L.P.

CONSOLIDATED STATEMENTS OF INCOME

(In thousands, except per unit amounts)

(Unaudited)



|                                                                                                                        |  |                            |         |   |                          |   |         |      |  |   |         |   |  |   |         |  
|----------------------------------------------------------------------------------------------------------------------- |  | -------------------------- | ------- | - | ------------------------ | - | ------- | ---- |  | - | ------- | - |  | - | ------- | -
|                                                                                                                        |  | Three Months EndedJune 30, |         |   | Six Months EndedJune 30, |  
|                                                                                                                        |  | 2008                       |         |   | 2009                     |   |         | 2008 |  |   | 2009    |  
|Transportation and terminals revenues                                                                                   |  | $                          | 162,580 |   |                          | $ | 166,703 |      |  | $ | 307,385 |   |  | $ | 321,723 |  
|Product sales revenues                                                                                                  |  |                            | 110,364 |   |                          |   | 41,327  |      |  |   | 312,082 |   |  |   | 99,043  |  
|Affiliate management fee revenue                                                                                        |  |                            | 183     |   |                          |   | 190     |      |  |   | 366     |   |  |   | 380     |  
|                                                                                                                        |  |                            |         |   |                          |   |         |      |  |   |         |   |  |   |         |  
|Total revenues                                                                                                          |  |                            | 273,127 |   |                          |   | 208,220 |      |  |   | 619,833 |   |  |   | 421,146 |  
|Costs and expenses:                                                                                                     |  |                            |         |   |                          |   |         |      |  |   |         |   |  |   |         |  
|Operating                                                                                                               |  |                            | 56,794  |   |                          |   | 60,848  |      |  |   | 112,219 |   |  |   | 121,315 |  
|Product purchases                                                                                                       |  |                            | 75,292  |   |                          |   | 40,990  |      |  |   | 252,860 |   |  |   | 93,620  |  
|Depreciation and amortization                                                                                           |  |                            | 21,271  |   |                          |   | 23,163  |      |  |   | 42,284  |   |  |   | 46,315  |  
|Affiliate general and administrative                                                                                    |  |                            | 19,060  |   |                          |   | 20,248  |      |  |   | 37,350  |   |  |   | 41,384  |  
|                                                                                                                        |  |                            |         |   |                          |   |         |      |  |   |         |   |  |   |         |  
|Total costs and expenses                                                                                                |  |                            | 172,417 |   |                          |   | 145,249 |      |  |   | 444,713 |   |  |   | 302,634 |  
|Gain on assignment of supply agreement                                                                                  |  |                            |        |   |                          |   |        |      |  |   | 26,492  |   |  |   |        |  
|Equity earnings                                                                                                         |  |                            | 1,377   |   |                          |   | 939     |      |  |   | 1,782   |   |  |   | 1,458   |  
|                                                                                                                        |  |                            |         |   |                          |   |         |      |  |   |         |   |  |   |         |  
|Operating profit                                                                                                        |  |                            | 102,087 |   |                          |   | 63,910  |      |  |   | 203,394 |   |  |   | 119,970 |  
|Interest expense                                                                                                        |  |                            | 12,754  |   |                          |   | 15,809  |      |  |   | 25,693  |   |  |   | 31,361  |  
|Interest income                                                                                                         |  |                            | (303    | ) |                          |   | (206    | )    |  |   | (599    | ) |  |   | (427    | )
|Interest capitalized                                                                                                    |  |                            | (1,110  | ) |                          |   | (942    | )    |  |   | (2,412  | ) |  |   | (1,878  | )
|Debt placement fee amortization expense                                                                                 |  |                            | 169     |   |                          |   | 224     |      |  |   | 337     |   |  |   | 444     |  
|Other income                                                                                                            |  |                            | (254    | ) |                          |   | (565    | )    |  |   | (254    | ) |  |   | (647    | )
|                                                                                                                        |  |                            |         |   |                          |   |         |      |  |   |         |   |  |   |         |  
|Income before provision for income taxes                                                                                |  |                            | 90,831  |   |                          |   | 49,590  |      |  |   | 180,629 |   |  |   | 91,117  |  
|Provision for income taxes                                                                                              |  |                            | 502     |   |                          |   | 452     |      |  |   | 945     |   |  |   | 809     |  
|                                                                                                                        |  |                            |         |   |                          |   |         |      |  |   |         |   |  |   |         |  
|Net income                                                                                                              |  | $                          | 90,329  |   |                          | $ | 49,138  |      |  | $ | 179,684 |   |  | $ | 90,308  |  
|                                                                                                                        |  |                            |         |   |                          |   |         |      |  |   |         |   |  |   |         |  
|                                                                                                                        |  |                            |         |  
|Allocation of net income (loss):                                                                                        |  |                            |         |   |                          |   |         |      |  |   |         |   |  |   |         |  
|Noncontrolling owners interests                                                                                        |  | $                          | 59,425  |   |                          | $ | 34,527  |      |  | $ | 131,161 |   |  | $ | 63,675  |  
|Limited partners interest                                                                                              |  |                            | 31,308  |   |                          |   | 14,611  |      |  |   | 49,332  |   |  |   | 26,633  |  
|General partners interest                                                                                              |  |                            | (404    | ) |                          |   |        |      |  |   | (809    | ) |  |   |        |  
|                                                                                                                        |  |                            |         |   |                          |   |         |      |  |   |         |   |  |   |         |  
|Net income                                                                                                              |  | $                          | 90,329  |   |                          | $ | 49,138  |      |  | $ | 179,684 |   |  | $ | 90,308  |  
|                                                                                                                        |  |                            |         |   |                          |   |         |      |  |   |         |   |  |   |         |  
|                                                                                                                        |  |                            |         |  
|Basic and diluted net income per limited partner unit                                                                   |  | $                          | 0.50    |   |                          | $ | 0.23    |      |  | $ | 0.79    |   |  | $ | 0.42    |  
|                                                                                                                        |  |                            |         |   |                          |   |         |      |  |   |         |   |  |   |         |  
|                                                                                                                        |  |                            |         |  
|Weighted average number of limited partner units outstanding used for basic and diluted net income per unit calculation |  |                            | 62,654  |   |                          |   | 62,670  |      |  |   | 62,654  |   |  |   | 62,669  |  
|                                                                                                                        |  |                            |         |   |                          |   |         |      |  |   |         |   |  |   |         |  

See notes to consolidated financial statements.



2



---

##### Table of Contents

MAGELLAN MIDSTREAM HOLDINGS, L.P.

CONSOLIDATED BALANCE SHEETS

(Unaudited, in thousands)



|                                                                                                                                 |  |                  |           |   |              |   |           |  
|-------------------------------------------------------------------------------------------------------------------------------- |  | ---------------- | --------- | - | ------------ | - | --------- | -
|                                                                                                                                 |  | December 31,2008 |           |   | June 30,2009 |  
|ASSETS                                                                                                                           |  |                  |           |   |              |   |           |  
|Current assets:                                                                                                                  |  |                  |           |   |              |   |           |  
|Cash and cash equivalents                                                                                                        |  | $                | 37,912    |   |              | $ | 94,152    |  
|Accounts receivable (less allowance for doubtful accounts of $462 and $435 at December 31, 2008 and June 30, 2009, respectively) |  |                  | 37,517    |   |              |   | 41,926    |  
|Other accounts receivable                                                                                                        |  |                  | 11,747    |   |              |   | 14,100    |  
|Affiliate accounts receivable                                                                                                    |  |                  | 58        |   |              |   |          |  
|Inventory                                                                                                                        |  |                  | 47,734    |   |              |   | 73,125    |  
|Energy commodity derivative contracts                                                                                            |  |                  | 20,200    |   |              |   |          |  
|Energy commodity derivatives deposit                                                                                             |  |                  |          |   |              |   | 25,609    |  
|Reimbursable costs                                                                                                               |  |                  | 8,176     |   |              |   | 13,392    |  
|Acquisition-related escrow deposits                                                                                              |  |                  |          |   |              |   | 14,800    |  
|Other current assets                                                                                                             |  |                  | 7,297     |   |              |   | 10,724    |  
|                                                                                                                                 |  |                  |           |   |              |   |           |  
|Total current assets                                                                                                             |  |                  | 170,641   |   |              |   | 287,828   |  
|Property, plant and equipment                                                                                                    |  |                  | 2,890,672 |   |              |   | 2,978,821 |  
|Less: accumulated depreciation                                                                                                   |  |                  | 529,356   |   |              |   | 570,119   |  
|                                                                                                                                 |  |                  |           |   |              |   |           |  
|Net property, plant and equipment                                                                                                |  |                  | 2,361,316 |   |              |   | 2,408,702 |  
|Equity investments                                                                                                               |  |                  | 23,190    |   |              |   | 22,563    |  
|Long-term receivables                                                                                                            |  |                  | 7,390     |   |              |   | 6,529     |  
|Goodwill                                                                                                                         |  |                  | 14,766    |   |              |   | 14,766    |  
|Other intangibles (less accumulated amortization of $8,290 and $9,133 at December 31, 2008 and June 30, 2009,
respectively)      |  |                  | 5,539     |   |              |   | 4,696     |  
|Debt placement costs (less accumulated amortization of $2,937 and $3,381 at December 31, 2008 and June 30, 2009,
respectively)   |  |                  | 7,649     |   |              |   | 9,311     |  
|Other noncurrent assets                                                                                                          |  |                  | 10,217    |   |              |   | 11,359    |  
|                                                                                                                                 |  |                  |           |   |              |   |           |  
|Total assets                                                                                                                     |  | $                | 2,600,708 |   |              | $ | 2,765,754 |  
|                                                                                                                                 |  |                  |           |   |              |   |           |  
|                                                                                                                                 |  |                 
|LIABILITIES AND OWNERS EQUITY                                                                                                   |  |                  |           |   |              |   |           |  
|Current liabilities:                                                                                                             |  |                  |           |   |              |   |           |  
|Accounts payable                                                                                                                 |  | $                | 40,051    |   |              | $ | 33,133    |  
|Accrued payroll and benefits                                                                                                     |  |                  | 21,884    |   |              |   | 20,896    |  
|Accrued interest payable                                                                                                         |  |                  | 15,077    |   |              |   | 14,559    |  
|Accrued taxes other than income                                                                                                  |  |                  | 20,151    |   |              |   | 19,050    |  
|Environmental liabilities                                                                                                        |  |                  | 19,634    |   |              |   | 17,145    |  
|Deferred revenue                                                                                                                 |  |                  | 21,492    |   |              |   | 23,405    |  
|Accrued product purchases                                                                                                        |  |                  | 23,874    |   |              |   | 21,395    |  
|Energy commodity derivative contracts                                                                                            |  |                  |          |   |              |   | 17,279    |  
|Energy commodity derivatives deposit                                                                                             |  |                  | 18,994    |   |              |   |          |  
|Other current liabilities                                                                                                        |  |                  | 19,128    |   |              |   | 20,609    |  
|                                                                                                                                 |  |                  |           |   |              |   |           |  
|Total current liabilities                                                                                                        |  |                  | 200,285   |   |              |   | 187,471   |  
|Long-term debt                                                                                                                   |  |                  | 1,083,485 |   |              |   | 1,314,520 |  
|Long-term pension and benefits                                                                                                   |  |                  | 31,787    |   |              |   | 34,418    |  
|Other noncurrent liabilities                                                                                                     |  |                  | 8,853     |   |              |   | 7,517     |  
|Environmental liabilities                                                                                                        |  |                  | 22,166    |   |              |   | 21,051    |  
|Commitments and contingencies                                                                                                    |  |                  |           |   |              |   |           |  
|Owners equity:                                                                                                                  |  |                  |           |   |              |   |           |  
|Partners capital:                                                                                                               |  |                  |           |   |              |   |           |  
|Common unitholders                                                                                                               |  |                  | 68,063    |   |              |   | 39,169    |  
|Accumulated other comprehensive loss                                                                                             |  |                  | (340      | ) |              |   | (328      | )
|                                                                                                                                 |  |                  |           |   |              |   |           |  
|Total partners capital                                                                                                          |  |                  | 67,723    |   |              |   | 38,841    |  
|Non-controlling owners interests in consolidated subsidiaries                                                                   |  |                  | 1,186,409 |   |              |   | 1,161,936 |  
|                                                                                                                                 |  |                  |           |   |              |   |           |  
|Total owners equity                                                                                                             |  |                  | 1,254,132 |   |              |   | 1,200,777 |  
|                                                                                                                                 |  |                  |           |   |              |   |           |  
|Total liabilities and owners equity                                                                                             |  | $                | 2,600,708 |   |              | $ | 2,765,754 |  
|                                                                                                                                 |  |                  |           |   |              |   |           |  

See notes to consolidated financial statements.



3



---

##### Table of Contents

MAGELLAN MIDSTREAM HOLDINGS, L.P.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited, in thousands)



|                                                                                                             |  |                          |          |   |      |   |          |  
|------------------------------------------------------------------------------------------------------------ |  | ------------------------ | -------- | - | ---- | - | -------- | -
|                                                                                                             |  | Six Months EndedJune 30, |         
|                                                                                                             |  | 2008                     |          |   | 2009 |  
|Operating Activities:                                                                                        |  |                          |          |   |      |   |          |  
|Net income                                                                                                   |  | $                        | 179,684  |   |      | $ | 90,308   |  
|Adjustments to reconcile net income to net cash provided by operating activities:                            |  |                          |          |   |      |   |          |  
|Depreciation and amortization                                                                                |  |                          | 42,284   |   |      |   | 46,315   |  
|Debt placement fee amortization expense                                                                      |  |                          | 337      |   |      |   | 444      |  
|Loss on sale and retirement of assets                                                                        |  |                          | 1,729    |   |      |   | 2,725    |  
|Equity earnings                                                                                              |  |                          | (1,782   | ) |      |   | (1,458   | )
|Distributions from equity investment                                                                         |  |                          | 2,500    |   |      |   | 2,075    |  
|Equity-based incentive compensation expense                                                                  |  |                          | 2,874    |   |      |   | 5,180    |  
|Amortization of prior service cost (credit) and actuarial loss                                               |  |                          | (44      | ) |      |   | 672      |  
|Gain on assignment of supply agreement                                                                       |  |                          | (26,492  | ) |      |   |         |  
|Changes in operating assets and liabilities:                                                                 |  |                          |          |   |      |   |          |  
|Accounts receivable and other accounts receivable                                                            |  |                          | (5,232   | ) |      |   | (6,762   | )
|Inventory                                                                                                    |  |                          | 44,790   |   |      |   | (25,391  | )
|Energy commodity derivative contracts, net of margin deposits                                                |  |                          |         |   |      |   | (7,124   | )
|Reimbursable costs                                                                                           |  |                          | (2,539   | ) |      |   | (5,216   | )
|Accounts payable                                                                                             |  |                          | (3,369   | ) |      |   | (3,224   | )
|Accrued payroll and benefits                                                                                 |  |                          | (4,011   | ) |      |   | (988     | )
|Accrued interest payable                                                                                     |  |                          | (209     | ) |      |   | (518     | )
|Accrued taxes other than income                                                                              |  |                          | (818     | ) |      |   | (1,101   | )
|Accrued product purchases                                                                                    |  |                          | 22,877   |   |      |   | (2,479   | )
|Supply agreement deposit                                                                                     |  |                          | (18,500  | ) |      |   |         |  
|Current and noncurrent environmental liabilities                                                             |  |                          | (13,033  | ) |      |   | (3,604   | )
|Other current and noncurrent assets and liabilities                                                          |  |                          | (5,239   | ) |      |   | 1,908    |  
|                                                                                                             |  |                          |          |   |      |   |          |  
|Net cash provided by operating activities                                                                    |  |                          | 215,807  |   |      |   | 91,762   |  
|Investing Activities:                                                                                        |  |                          |          |   |      |   |          |  
|Property, plant and equipment:                                                                               |  |                          |          |   |      |   |          |  
|Additions to property, plant and equipment                                                                   |  |                          | (132,016 | ) |      |   | (96,378  | )
|Proceeds from sale of assets                                                                                 |  |                          | 1,600    |   |      |   | 169      |  
|Changes in accounts payable                                                                                  |  |                          | 7,272    |   |      |   | (3,694   | )
|Acquisition of business                                                                                      |  |                          | (12,010  | ) |      |   |         |  
|Acquisition-related escrow deposits                                                                          |  |                          |         |   |      |   | (14,800  | )
|                                                                                                             |  |                          |          |   |      |   |          |  
|Net cash used by investing activities                                                                        |  |                          | (135,154 | ) |      |   | (114,703 | )
|Financing Activities:                                                                                        |  |                          |          |   |      |   |          |  
|Distributions paid                                                                                           |  |                          | (128,211 | ) |      |   | (140,054 | )
|Net borrowings (payments) under revolver                                                                     |  |                          | 36,300   |   |      |   | (70,000  | )
|Borrowings under long-term notes, net                                                                        |  |                          |         |   |      |   | 298,959  |  
|Debt placement costs                                                                                         |  |                          |         |   |      |   | (2,106   | )
|Net receipt from financial derivatives                                                                       |  |                          | 4,030    |   |      |   |         |  
|Capital contributions by affiliate                                                                           |  |                          | 2,045    |   |      |   |         |  
|Change in outstanding checks                                                                                 |  |                          | 4,661    |   |      |   | 2,490    |  
|Settlement of tax withholdings on long-term incentive compensation                                           |  |                          |         |   |      |   | (3,450   | )
|Simplification of capital structure                                                                          |  |                          |         |   |      |   | (6,658   | )
|                                                                                                             |  |                          |          |   |      |   |          |  
|Net cash provided (used) by financing activities                                                             |  |                          | (81,175  | ) |      |   | 79,181   |  
|                                                                                                             |  |                          |          |   |      |   |          |  
|Change in cash and cash equivalents                                                                          |  |                          | (522     | ) |      |   | 56,240   |  
|Cash and cash equivalents at beginning of period                                                             |  |                          | 938      |   |      |   | 37,912   |  
|                                                                                                             |  |                          |          |   |      |   |          |  
|Cash and cash equivalents at end of period                                                                   |  | $                        | 416      |   |      | $ | 94,152   |  
|                                                                                                             |  |                          |          |   |      |   |          |  
|Supplemental non-cash financing activity:                                                                    |  |                          |          |   |      |   |          |  
|Issuance of Magellan Midstream Partners, L.P., common units in settlement of long-term incentive plan awards |  | $                        | 8,536    |   |      | $ | 1,943    |  

See notes to consolidated financial statements.



4



---

##### Table of Contents

MAGELLAN MIDSTREAM HOLDINGS, L.P.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(Unaudited, in thousands)



|                                                                                                   |  |                            |        |   |                          |   |        |      |  |   |         |   |  |   |        |  
|-------------------------------------------------------------------------------------------------- |  | -------------------------- | ------ | - | ------------------------ | - | ------ | ---- |  | - | ------- | - |  | - | ------ | -
|                                                                                                   |  | Three Months EndedJune 30, |        |   | Six Months EndedJune 30, |  
|                                                                                                   |  | 2008                       |        |   | 2009                     |   |        | 2008 |  |   | 2009    |  
|Net income                                                                                         |  | $                          | 90,329 |   |                          | $ | 49,138 |      |  | $ | 179,684 |   |  | $ | 90,308 |  
|Other comprehensive income:                                                                        |  |                            |        |   |                          |   |        |      |  |   |         |   |  |   |        |  
|Change in fair value of cash flow hedges                                                           |  |                            | 6,706  |   |                          |   |       |      |  |   |        |   |  |   |       |  
|Reclassification of net gain on cash flow hedges to interest expense                               |  |                            | (41    | ) |                          |   | (41    | )    |  |   | (82     | ) |  |   | (82    | )
|Amortization of prior service cost (credit) and actuarial loss                                     |  |                            | (71    | ) |                          |   | 687    |      |  |   | (44     | ) |  |   | 672    |  
|                                                                                                   |  |                            |        |   |                          |   |        |      |  |   |         |   |  |   |        |  
|Total other comprehensive income (loss)                                                            |  |                            | 6,594  |   |                          |   | 646    |      |  |   | (126    | ) |  |   | 590    |  
|                                                                                                   |  |                            |        |   |                          |   |        |      |  |   |         |   |  |   |        |  
|Comprehensive income                                                                               |  |                            | 96,923 |   |                          |   | 49,784 |      |  |   | 179,558 |   |  |   | 90,898 |  
|Comprehensive income attributable to non-controlling owners interest in consolidated subsidiaries |  |                            | 65,888 |   |                          |   | 35,160 |      |  |   | 131,037 |   |  |   | 64,253 |  
|                                                                                                   |  |                            |        |   |                          |   |        |      |  |   |         |   |  |   |        |  
|Comprehensive income attributable to partners capital                                             |  | $                          | 31,035 |   |                          | $ | 14,624 |      |  | $ | 48,521  |   |  | $ | 26,645 |  
|                                                                                                   |  |                            |        |   |                          |   |        |      |  |   |         |   |  |   |        |  

See notes to consolidated financial statements.



5



---

##### Table of Contents

MAGELLAN MIDSTREAM HOLDINGS, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



|1. | Organization and Basis of Presentation
|-- | --------------------------------------

Organization and Basis of Presentation

Unless indicated otherwise, the terms our, we,
us and similar language refer to Magellan Midstream Holdings, L.P. We were formed in April 2003 as a Delaware limited partnership to hold ownership interests in Magellan Midstream Partners, L.P. and Magellan GP, LLC. Until December 2008,
the owner of our general partner was MGG Midstream Holdings, L.P. (MGG MH). Our units are traded on the New York Stock Exchange under the ticker symbol MGG.

In December 2008, we acquired our general partner from MGG MH. Concurrent with that transaction, MGG MH distributed all of the 8.8 million common
units that it held in us at that time to its equity owners. We did not issue additional common units or receive any proceeds as a result of these transactions. Our organizational structure at June 30, 2009 and that of our affiliate entities, as
well as how we refer to these affiliates in our notes to consolidated financial statements, are provided below:

LOGO

|
|
|

| | (1) | MGG GP is our general partner but it does not hold an economic interest in us; therefore, MGG GP does not receive distributions from us nor is it allocated any of our net income.
| | --- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

We own 100% of MMP GP, a Delaware limited liability company. MMP GP owns an approximate 2% general partner interest in MMP
and all of MMPs incentive distribution rights. MMP GP serves as MMPs general partner. Through our ownership of MMP GP, we have control of and, therefore, consolidate MMP. We have no operations other than those of MMP and our operating
cash flows are totally dependent upon MMP.

MMP, a publicly-traded Delaware partnership, together with its subsidiaries, owns and operates
a petroleum products pipeline system, petroleum products terminals and an ammonia pipeline system. MMPs reportable segments offer different products and services and are managed separately as each requires different marketing strategies and
business knowledge.

In the opinion of management, our accompanying consolidated financial statements, which are unaudited except for the
consolidated balance sheet as of December 31, 2008, which is derived from audited financial statements, include all normal and recurring adjustments necessary to present fairly our financial position as of June 30, 2009, and the results of
operations and comprehensive income for the three and six months ended June 30, 2008 and 2009 and cash flows for the six months ended June 30, 2008 and 2009. The results of operations for the six months ended June 30, 2009 are not
necessarily indicative of the results to be expected for the full year ending December 31, 2009.

Pursuant to the rules and
regulations of the Securities and Exchange Commission, the financial statements in this report do not include all of the information and notes normally included with financial statements prepared in accordance with accounting principles generally
accepted in the United States. These financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto included in our Annual Report on Form 10-K for the year ended December 31, 2008.



6



---

##### Table of Contents

MAGELLAN MIDSTREAM HOLDINGS, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



|2. | Allocation of Net Income
|-- | ------------------------

For purposes of both
calculating earnings per unit and determining the capital balances of the general partner and the limited partners, the allocation of net income to our general partner and the limited partners was as follows (in thousands):



|                                                                                                   |  |                            |        |   |                         |   |        |      |  |   |         |   |  |   |        |  
|-------------------------------------------------------------------------------------------------- |  | -------------------------- | ------ | - | ----------------------- | - | ------ | ---- |  | - | ------- | - |  | - | ------ | -
|                                                                                                   |  | Three Months EndedJune 30, |        |   | Six Months EndedJune 30 |  
|                                                                                                   |  | 2008                       |        |   | 2009                    |   |        | 2008 |  |   | 2009    |  
|Net income                                                                                         |  | $                          | 90,329 |   |                         | $ | 49,138 |      |  | $ | 179,684 |   |  | $ | 90,308 |  
|Net income applicable to noncontrolling owners interests (a)                                      |  |                            | 59,425 |   |                         |   | 34,527 |      |  |   | 131,161 |   |  |   | 63,675 |  
|                                                                                                   |  |                            |        |   |                         |   |        |      |  |   |         |   |  |   |        |  
|Net income applicable to limited partners and general partner                                      |  |                            | 30,904 |   |                         |   | 14,611 |      |  |   | 48,523  |   |  |   | 26,633 |  
|Allocation of net income applicable to limited partners and general partner:                       |  |                            |        |   |                         |   |        |      |  |   |         |   |  |   |        |  
|Direct charges to general partner:                                                                 |  |                            |        |   |                         |   |        |      |  |   |         |   |  |   |        |  
|Reimbursable general and administrative costs                                                      |  |                            | 408    |   |                         |   |       |      |  |   | 816     |   |  |   |       |  
|                                                                                                   |  |                            |        |   |                         |   |        |      |  |   |         |   |  |   |        |  
|Income applicable to limited partners and general partner before direct charges to general partner |  |                            | 31,312 |   |                         |   | 14,611 |      |  |   | 49,339  |   |  |   | 26,633 |  
|General partners share of income (b)                                                              |  |                            | 0.0141 | % |                         |   | 0      | %    |  |   | 0.0141  | % |  |   | 0      | %
|                                                                                                   |  |                            |        |   |                         |   |        |      |  |   |         |   |  |   |        |  
|General partners allocated share of net income before direct charges                              |  |                            | 4      |   |                         |   |       |      |  |   | 7       |   |  |   |       |  
|Direct charges to general partner                                                                  |  |                            | 408    |   |                         |   |       |      |  |   | 816     |   |  |   |       |  
|                                                                                                   |  |                            |        |   |                         |   |        |      |  |   |         |   |  |   |        |  
|Net loss allocated to general partner                                                              |  | $                          | (404   | ) |                         | $ |       |      |  | $ | (809    | ) |  | $ |       |  
|                                                                                                   |  |                            |        |   |                         |   |        |      |  |   |         |   |  |   |        |  
|                                                                                                   |  |                            |        |  
|Net income applicable to limited partners and general partner                                      |  | $                          | 30,904 |   |                         | $ | 14,611 |      |  | $ | 48,523  |   |  | $ | 26,633 |  
|Less: net loss allocated to general partner                                                        |  |                            | (404   | ) |                         |   |       |      |  |   | (809    | ) |  |   |       |  
|                                                                                                   |  |                            |        |   |                         |   |        |      |  |   |         |   |  |   |        |  
|Net income allocated to limited partners                                                           |  | $                          | 31,308 |   |                         | $ | 14,611 |      |  | $ | 49,332  |   |  | $ | 26,633 |  
|                                                                                                   |  |                            |        |   |                         |   |        |      |  |   |         |   |  |   |        |  



|(a) | On January 1, 2009, we adopted Statement of Financial Accounting Standard (SFAS) No. 160, Non-Controlling Interests in Consolidated Financial
Statements. Under SFAS No. 160, non-controlling owners interest in income is no longer reported as a deduction in arriving at net income. Instead, net income is allocated between the non-controlling owners interest and the
limited partner owners interest. As prescribed in the Statement, we retroactively applied SFAS No. 160 to the three and six months ended June 30, 2008.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(b) | In December 2008, we acquired our general partner from MGG MH and since that date our general partner has owned a non-economic general partner interest in us. Subsequent to that
transaction, the general partner has not been allocated a portion of our net income.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



7



---

##### Table of Contents

MAGELLAN MIDSTREAM HOLDINGS, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



|3. | Owners Equity
|-- | --------------

The changes in owners
equity for the six months ended June 30, 2008 and 2009 are provided in the tables below (in thousands):



|                                                                                    |  |                  |         |   |                                              |   |     |                                 |  |   |                     |   |  |   |           |  
|----------------------------------------------------------------------------------- |  | ---------------- | ------- | - | -------------------------------------------- | - | --- | ------------------------------- |  | - | ------------------- | - |  | - | --------- | -
|                                                                                    |  | PartnersCapital |         |   | PartnersAccumulated OtherComprehensive Loss |   |     | Non-controllingOwners Interest |  |   | Total OwnersEquity |  
|Balance, January 1, 2008                                                            |  | $                | 57,421  |   |                                              | $ | (91 | )                               |  | $ | 1,127,236           |   |  | $ | 1,184,566 |  
|Comprehensive income:                                                               |  |                  |         |   |                                              |   |     |                                 |  |   |                     |   |  |   |           |  
|Net income                                                                          |  |                  | 48,523  |   |                                              |   |    |                                 |  |   | 131,161             |   |  |   | 179,684   |  
|Reclassification of net gain on cash flow hedges to interest expense                |  |                  |        |   |                                              |   | (2  | )                               |  |   | (80                 | ) |  |   | (82       | )
|Amortization of prior service cost (credit) and net actuarial loss                  |  |                  |        |   |                                              |   |    |                                 |  |   | (44                 | ) |  |   | (44       | )
|                                                                                    |  |                  |         |   |                                              |   |     |                                 |  |   |                     |   |  |   |           |  
|Total comprehensive income (loss)                                                   |  |                  | 48,523  |   |                                              |   | (2  | )                               |  |   | 131,037             |   |  |   | 179,558   |  
|Capital contributions by affiliate                                                  |  |                  | 2,045   |   |                                              |   |    |                                 |  |   |                    |   |  |   | 2,045     |  
|Distributions                                                                       |  |                  | (39,442 | ) |                                              |   |    |                                 |  |   | (88,769             | ) |  |   | (128,211  | )
|Equity method incentive compensation expense                                        |  |                  | 2,438   |   |                                              |   |    |                                 |  |   |                    |   |  |   | 2,438     |  
|Issuance of MMP common units in settlement of MMPs long-term incentive plan awards |  |                  |        |   |                                              |   |    |                                 |  |   | 8,536               |   |  |   | 8,536     |  
|Other                                                                               |  |                  | (24     | ) |                                              |   |    |                                 |  |   | 25                  |   |  |   | 1         |  
|                                                                                    |  |                  |         |   |                                              |   |     |                                 |  |   |                     |   |  |   |           |  
|Balance, June 30, 2008                                                              |  | $                | 70,961  |   |                                              | $ | (93 | )                               |  | $ | 1,178,065           |   |  | $ | 1,248,933 |  
|                                                                                    |  |                  |         |   |                                              |   |     |                                 |  |   |                     |   |  |   |           |  



|                                                                                    |  |                  |         |   |                                              |   |      |                                 |  |   |                     |   |  |   |           |  
|----------------------------------------------------------------------------------- |  | ---------------- | ------- | - | -------------------------------------------- | - | ---- | ------------------------------- |  | - | ------------------- | - |  | - | --------- | -
|                                                                                    |  | PartnersCapital |         |   | PartnersAccumulated OtherComprehensive Loss |   |      | Non-controllingOwners Interest |  |   | Total OwnersEquity |  
|Balance, January 1, 2009                                                            |  | $                | 68,063  |   |                                              | $ | (340 | )                               |  | $ | 1,186,409           |   |  | $ | 1,254,132 |  
|Comprehensive income:                                                               |  |                  |         |   |                                              |   |      |                                 |  |   |                     |   |  |   |           |  
|Net income                                                                          |  |                  | 26,633  |   |                                              |   |     |                                 |  |   | 63,675              |   |  |   | 90,308    |  
|Reclassification of net gain on cash flow hedges to interest expense                |  |                  |        |   |                                              |   | (2   | )                               |  |   | (80                 | ) |  |   | (82       | )
|Amortization of prior service cost and net actuarial loss                           |  |                  |        |   |                                              |   | 14   |                                 |  |   | 658                 |   |  |   | 672       |  
|                                                                                    |  |                  |         |   |                                              |   |      |                                 |  |   |                     |   |  |   |           |  
|Total comprehensive income                                                          |  |                  | 26,633  |   |                                              |   | 12   |                                 |  |   | 64,253              |   |  |   | 90,898    |  
|Distributions                                                                       |  |                  | (44,980 | ) |                                              |   |     |                                 |  |   | (95,074             | ) |  |   | (140,054  | )
|Equity method incentive compensation expense                                        |  |                  | 3,988   |   |                                              |   |     |                                 |  |   |                    |   |  |   | 3,988     |  
|Simplification of capital structure                                                 |  |                  | (6,658  | ) |                                              |   |     |                                 |  |   |                    |   |  |   | (6,658    | )
|Issuance of MMP common units in settlement of MMPs long-term incentive plan awards |  |                  | (4,406  | ) |                                              |   |     |                                 |  |   | 6,349               |   |  |   | 1,943     |  
|Settlement of tax withholdings on long-term incentive compensation                  |  |                  | (3,450  | ) |                                              |   |     |                                 |  |   |                    |   |  |   | (3,450    | )
|Other                                                                               |  |                  | (21     | ) |                                              |   |      |                                 |  |   | (1                  | ) |  |   | (22       | )
|                                                                                    |  |                  |         |   |                                              |   |      |                                 |  |   |                     |   |  |   |           |  
|Balance, June 30, 2009                                                              |  | $                | 39,169  |   |                                              | $ | (328 | )                               |  | $ | 1,161,936           |   |  | $ | 1,200,777 |  
|                                                                                    |  |                  |         |   |                                              |   |      |                                 |  |   |                     |   |  |   |           |  



8



---

##### Table of Contents

MAGELLAN MIDSTREAM HOLDINGS, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



|4. | Segment Disclosures
|-- | -------------------

MMPs reportable segments
are strategic business units that offer different products and services. MMPs segments are managed separately because each segment requires different marketing strategies and business knowledge. MMPs management evaluates performance
based on segment operating margin, which includes revenues from affiliates and external customers, operating expenses, product purchases and equity earnings. Transactions between MMPs business segments are conducted and recorded on the same
basis as transactions with third-party entities.

We believe that investors benefit from having access to the same financial measures used
by management. Operating margin, which is presented in the tables below, is an important measure used by management to evaluate the economic performance of MMPs core operations. This measure forms the basis of MMPs internal financial
reporting and is used by its management in deciding how to allocate capital resources between segments. Operating margin is not a generally accepted accounting principles (GAAP) measure but the components of operating margin are computed
by using amounts that are determined in accordance with GAAP. A reconciliation of operating margin to operating profit, which is its nearest comparable GAAP financial measure, is included in the tables below. Operating profit includes expense items,
such as depreciation and amortization and general and administrative (G&A) costs, that management does not consider when evaluating the core profitability of MMPs operations.



|                                      |  |                                  |         |   |                            |   |                       |  |                          |       |  |       |        |   |  |   |         |  
|------------------------------------- |  | -------------------------------- | ------- | - | -------------------------- | - | --------------------- |  | ------------------------ | ----- |  | ----- | ------ | - |  | - | ------- | -
|                                      |  | Three Months Ended June 30, 2008 |        
|                                      |  | (in thousands)                   |        
|                                      |  | PetroleumProductsPipelineSystem  |         |   | PetroleumProductsTerminals |   | AmmoniaPipelineSystem |  | IntersegmentEliminations |       |  | Total |       
|Transportation and terminals revenues |  | $                                | 121,382 |   |                            | $ | 35,970                |  | $                        | 5,986 |  | $     | (758   | ) |  | $ | 162,580 |  
|Product sales revenues                |  |                                  | 102,585 |   |                            |   | 7,779                 |  |                          |      |  |       |       |   |  |   | 110,364 |  
|Affiliate management fee revenue      |  |                                  | 183     |   |                            |   |                      |  |                          |      |  |       |       |   |  |   | 183     |  
|                                      |  |                                  |         |   |                            |   |                       |  |                          |       |  |       |        |   |  |   |         |  
|Total revenues                        |  |                                  | 224,150 |   |                            |   | 43,749                |  |                          | 5,986 |  |       | (758   | ) |  |   | 273,127 |  
|Operating expenses                    |  |                                  | 39,840  |   |                            |   | 15,655                |  |                          | 2,808 |  |       | (1,509 | ) |  |   | 56,794  |  
|Product purchases                     |  |                                  | 73,577  |   |                            |   | 1,845                 |  |                          |      |  |       | (130   | ) |  |   | 75,292  |  
|Equity earnings                       |  |                                  | (1,377  | ) |                            |   |                      |  |                          |      |  |       |       |   |  |   | (1,377  | )
|                                      |  |                                  |         |   |                            |   |                       |  |                          |       |  |       |        |   |  |   |         |  
|Operating margin                      |  |                                  | 112,110 |   |                            |   | 26,249                |  |                          | 3,178 |  |       | 881    |   |  |   | 142,418 |  
|Depreciation and amortization expense |  |                                  | 13,622  |   |                            |   | 6,490                 |  |                          | 278   |  |       | 881    |   |  |   | 21,271  |  
|Affiliate G&A expense                 |  |                                  | 13,461  |   |                            |   | 4,568                 |  |                          | 1,031 |  |       |       |   |  |   | 19,060  |  
|                                      |  |                                  |         |   |                            |   |                       |  |                          |       |  |       |        |   |  |   |         |  
|Operating profit                      |  | $                                | 85,027  |   |                            | $ | 15,191                |  | $                        | 1,869 |  | $     |       |   |  | $ | 102,087 |  
|                                      |  |                                  |         |   |                            |   |                       |  |                          |       |  |       |        |   |  |   |         |  
|                                      | 
|                                      |  | Three Months Ended June 30, 2009 |        
|                                      |  | (in thousands)                   |        
|                                      |  | PetroleumProductsPipelineSystem  |         |   | PetroleumProductsTerminals |   | AmmoniaPipelineSystem |  | IntersegmentEliminations |       |  | Total |       
|Transportation and terminals revenues |  | $                                | 122,006 |   |                            | $ | 40,715                |  | $                        | 5,248 |  | $     | (1,266 | ) |  | $ | 166,703 |  
|Product sales revenues                |  |                                  | 37,892  |   |                            |   | 3,435                 |  |                          |      |  |       |       |   |  |   | 41,327  |  
|Affiliate management fee revenue      |  |                                  | 190     |   |                            |   |                      |  |                          |      |  |       |       |   |  |   | 190     |  
|                                      |  |                                  |         |   |                            |   |                       |  |                          |       |  |       |        |   |  |   |         |  
|Total revenues                        |  |                                  | 160,088 |   |                            |   | 44,150                |  |                          | 5,248 |  |       | (1,266 | ) |  |   | 208,220 |  
|Operating expenses                    |  |                                  | 44,304  |   |                            |   | 15,024                |  |                          | 3,227 |  |       | (1,707 | ) |  |   | 60,848  |  
|Product purchases                     |  |                                  | 39,914  |   |                            |   | 1,570                 |  |                          |      |  |       | (494   | ) |  |   | 40,990  |  
|Equity earnings                       |  |                                  | (939    | ) |                            |   |                      |  |                          |      |  |       |       |   |  |   | (939    | )
|                                      |  |                                  |         |   |                            |   |                       |  |                          |       |  |       |        |   |  |   |         |  
|Operating margin                      |  |                                  | 76,809  |   |                            |   | 27,556                |  |                          | 2,021 |  |       | 935    |   |  |   | 107,321 |  
|Depreciation and amortization expense |  |                                  | 14,120  |   |                            |   | 7,687                 |  |                          | 421   |  |       | 935    |   |  |   | 23,163  |  
|Affiliate G&A expense                 |  |                                  | 14,454  |   |                            |   | 5,215                 |  |                          | 579   |  |       |       |   |  |   | 20,248  |  
|                                      |  |                                  |         |   |                            |   |                       |  |                          |       |  |       |        |   |  |   |         |  
|Operating profit                      |  | $                                | 48,235  |   |                            | $ | 14,654                |  | $                        | 1,021 |  | $     |       |   |  | $ | 63,910  |  
|                                      |  |                                  |         |   |                            |   |                       |  |                          |       |  |       |        |   |  |   |         |  



9



---

##### Table of Contents

MAGELLAN MIDSTREAM HOLDINGS, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



|                                       |  |                                 |         |   |                            |   |                       |  |                          |        |  |       |        |   |  |   |         |  
|-------------------------------------- |  | ------------------------------- | ------- | - | -------------------------- | - | --------------------- |  | ------------------------ | ------ |  | ----- | ------ | - |  | - | ------- | -
|                                       |  | Six Months Ended June 30, 2008  |        
|                                       |  | (in thousands)                  |        
|                                       |  | PetroleumProductsPipelineSystem |         |   | PetroleumProductsTerminals |   | AmmoniaPipelineSystem |  | IntersegmentEliminations |        |  | Total |       
|Transportation and terminals revenues  |  | $                               | 227,918 |   |                            | $ | 69,571                |  | $                        | 11,406 |  | $     | (1,510 | ) |  | $ | 307,385 |  
|Product sales revenues                 |  |                                 | 295,482 |   |                            |   | 16,600                |  |                          |       |  |       |       |   |  |   | 312,082 |  
|Affiliate management fee revenue       |  |                                 | 366     |   |                            |   |                      |  |                          |       |  |       |       |   |  |   | 366     |  
|                                       |  |                                 |         |   |                            |   |                       |  |                          |        |  |       |        |   |  |   |         |  
|Total revenues                         |  |                                 | 523,766 |   |                            |   | 86,171                |  |                          | 11,406 |  |       | (1,510 | ) |  |   | 619,833 |  
|Operating expenses                     |  |                                 | 81,967  |   |                            |   | 28,153                |  |                          | 5,059  |  |       | (2,960 | ) |  |   | 112,219 |  
|Product purchases                      |  |                                 | 248,198 |   |                            |   | 4,922                 |  |                          |       |  |       | (260   | ) |  |   | 252,860 |  
|Equity earnings                        |  |                                 | (1,782  | ) |                            |   |                      |  |                          |       |  |       |       |   |  |   | (1,782  | )
|Gain on assignment of supply agreement |  |                                 | (26,492 | ) |                            |   |                      |  |                          |       |  |       |       |   |  |   | (26,492 | )
|                                       |  |                                 |         |   |                            |   |                       |  |                          |        |  |       |        |   |  |   |         |  
|Operating margin                       |  |                                 | 221,875 |   |                            |   | 53,096                |  |                          | 6,347  |  |       | 1,710  |   |  |   | 283,028 |  
|Depreciation and amortization expense  |  |                                 | 27,073  |   |                            |   | 12,944                |  |                          | 557    |  |       | 1,710  |   |  |   | 42,284  |  
|Affiliate G&A expense                  |  |                                 | 26,610  |   |                            |   | 8,775                 |  |                          | 1,965  |  |       |       |   |  |   | 37,350  |  
|                                       |  |                                 |         |   |                            |   |                       |  |                          |        |  |       |        |   |  |   |         |  
|Operating profit                       |  | $                               | 168,192 |   |                            | $ | 31,377                |  | $                        | 3,825  |  | $     |       |   |  | $ | 203,394 |  
|                                       |  |                                 |         |   |                            |   |                       |  |                          |        |  |       |        |   |  |   |         |  
|                                       | 
|                                       |  | Six Months Ended June 30, 2009  |        
|                                       |  | (in thousands)                  |        
|                                       |  | PetroleumProductsPipelineSystem |         |   | PetroleumProductsTerminals |   | AmmoniaPipelineSystem |  | IntersegmentEliminations |        |  | Total |       
|Transportation and terminals revenues  |  | $                               | 236,907 |   |                            | $ | 78,868                |  | $                        | 8,477  |  | $     | (2,529 | ) |  | $ | 321,723 |  
|Product sales revenues                 |  |                                 | 92,124  |   |                            |   | 6,919                 |  |                          |       |  |       |       |   |  |   | 99,043  |  
|Affiliate management fee revenue       |  |                                 | 380     |   |                            |   |                      |  |                          |       |  |       |       |   |  |   | 380     |  
|                                       |  |                                 |         |   |                            |   |                       |  |                          |        |  |       |        |   |  |   |         |  
|Total revenues                         |  |                                 | 329,411 |   |                            |   | 85,787                |  |                          | 8,477  |  |       | (2,529 | ) |  |   | 421,146 |  
|Operating expenses                     |  |                                 | 88,051  |   |                            |   | 30,361                |  |                          | 6,340  |  |       | (3,437 | ) |  |   | 121,315 |  
|Product purchases                      |  |                                 | 91,502  |   |                            |   | 3,106                 |  |                          |       |  |       | (988   | ) |  |   | 93,620  |  
|Equity earnings                        |  |                                 | (1,458  | ) |                            |   |                      |  |                          |       |  |       |       |   |  |   | (1,458  | )
|                                       |  |                                 |         |   |                            |   |                       |  |                          |        |  |       |        |   |  |   |         |  
|Operating margin                       |  |                                 | 151,316 |   |                            |   | 52,320                |  |                          | 2,137  |  |       | 1,896  |   |  |   | 207,669 |  
|Depreciation and amortization expense  |  |                                 | 28,465  |   |                            |   | 15,181                |  |                          | 773    |  |       | 1,896  |   |  |   | 46,315  |  
|Affiliate G&A expense                  |  |                                 | 29,791  |   |                            |   | 10,394                |  |                          | 1,199  |  |       |       |   |  |   | 41,384  |  
|                                       |  |                                 |         |   |                            |   |                       |  |                          |        |  |       |        |   |  |   |         |  
|Operating profit                       |  | $                               | 93,060  |   |                            | $ | 26,745                |  | $                        | 165    |  | $     |       |   |  | $ | 119,970 |  
|                                       |  |                                 |         |   |                            |   |                       |  |                          |        |  |       |        |   |  |   |         |  



10



---

##### Table of Contents

MAGELLAN MIDSTREAM HOLDINGS, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



|5. | Related Party Disclosures
|-- | -------------------------

Affiliate Entity
Transactions

MMP owns a 50% interest in a crude oil pipeline company and is paid a management fee for its operation. During both the
three months ended June 30, 2008 and 2009, MMP received operating fees from this pipeline company of $0.2 million, which was reported as affiliate management fee revenue. Affiliate management fee revenue for both the six months ended
June 30, 2008 and 2009 was $0.4 million.

The following table summarizes costs and expenses that until December 2008 were reflected in
the accompanying consolidated statements of income as affiliate costs and expenses (in thousands):



|                                      |  |                                 |        |                               |   |       
|------------------------------------- |  | ------------------------------- | ------ | ----------------------------- | - | ------
|                                      |  | Three Months EndedJune 30, 2008 |        | Six Months EndedJune 30, 2008
|MGG GP - allocated operating expenses |  | $                               | 21,632 |                               | $ | 42,552
|MGG GP - allocated G&A expenses       |  | $                               | 12,351 |                               | $ | 24,418

Under a services agreement between MMP and MGG GP, we and MMP reimburse MGG GP for the costs of
employees necessary to conduct our operations and administrative functions. The payroll and benefits accruals associated with this agreement at December 31, 2008 and June 30, 2009 were $21.9 million and $20.9 million, respectively. The
long-term pension and benefits accruals associated with this agreement at December 31, 2008 and June 30, 2009 were $31.8 million and $34.4 million, respectively. We and MMP settle our respective payroll, payroll-related expenses and
non-pension postretirement benefit costs with MGG GP on a monthly basis. MMP funds its long-term affiliate pension liabilities through payments to MGG GP when MGG GP makes contributions to its pension funds.

We have historically reimbursed MMP for G&A expenses (excluding equity-based compensation) in excess of a G&A cap. The amount of G&A costs
required to be reimbursed to MMP under this agreement for the three and six months ended June 30, 2008 was $0.4 million and $0.8 million, respectively. We have not made and will not make any reimbursements to MMP under this agreement for excess
G&A costs for 2009 and beyond.

Other Related Party Transactions

One of MMP GPs former independent board members, John P. DesBarres, served as a board member for American Electric Power
Company, Inc. (AEP) of Columbus, Ohio until December 2008. For the three and six months ended June 30, 2008, MMPs operating expenses included $0.6 million and $1.1 million, respectively, of power costs incurred with Public
Service Company of Oklahoma (PSO), which is a subsidiary of AEP. MMP had no amounts payable to or receivable from PSO or AEP at December 31, 2008.

Because MMPs distributions have exceeded target levels as specified in its partnership agreement, MMP GP receives approximately 50%, including its approximate 2% general partner interest, of any incremental cash
distributed per MMP limited partner unit. Since we own MMP GP, we benefit from these distributions. For the six months ended June 30, 2008 and 2009, distributions paid to MMP GP by MMP based on MMP GPs general partner interest and
incentive distribution rights totaled $40.8 million and $47.0 million, respectively. Until December 3, 2008, the executive officers of our general partner collectively owned a direct interest in MGG MH of approximately 4% (MGG MH owned our
general partner until December 3, 2008). The executive officers of our general partner, through their ownership in MGG MH, indirectly benefited from MMPs distributions and directly benefited from our distributions. As of June 30,
2009, the executive officers of our general partner own less than 1% of our common units.



11



---

##### Table of Contents

MAGELLAN MIDSTREAM HOLDINGS, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



|6. | Inventory
|-- | ---------

Inventory at December 31, 2008 and
June 30, 2009 was as follows (in thousands):



|                           |  |                  |        |              |   |       
|-------------------------- |  | ---------------- | ------ | ------------ | - | ------
|                           |  | December 31,2008 |        | June 30,2009
|Refined petroleum products |  | $                | 20,917 |              | $ | 15,529
|Transmix                   |  |                  | 13,099 |              |   | 19,740
|Natural gas liquids        |  |                  | 7,534  |              |   | 31,419
|Additives                  |  |                  | 6,184  |              |   | 6,437 
|                           |  |                  |        |              |   |       
|Total inventory            |  | $                | 47,734 |              | $ | 73,125
|                           |  |                  |        |              |   |       

The increase in natural gas liquids inventory from December 31, 2008 to June 30, 2009
was primarily attributable to purchases of butane during the favorable market environment in second quarter 2009.



|7. | Employee Benefit Plans
|-- | ----------------------

MGG GP sponsors two pension
plans for certain union employees, a pension plan for certain non-union employees, a postretirement benefit plan for selected employees and a defined contribution plan. The following table presents our consolidated net periodic benefit costs related
to the pension plans and other postretirement benefit plan during the three and six months ended June 30, 2008 and 2009 (in thousands):



|                                            |  |                                 |       |   |                               |   |      |                 |  |   |                               |   |  |   |      |  
|------------------------------------------- |  | ------------------------------- | ----- | - | ----------------------------- | - | ---- | --------------- |  | - | ----------------------------- | - |  | - | ---- | -
|                                            |  | Three Months EndedJune 30, 2008 |       |   | Six Months EndedJune 30, 2008 |  
|                                            |  | PensionBenefits                 |       |   | Other Post-RetirementBenefits |   |      | PensionBenefits |  |   | Other Post-RetirementBenefits |  
|Components of Net Periodic Benefit Costs:   |  |                                 |       |   |                               |   |      |                 |  |   |                               |   |  |   |      |  
|Service cost                                |  | $                               | 1,323 |   |                               | $ | 77   |                 |  | $ | 2,736                         |   |  | $ | 218  |  
|Interest cost                               |  |                                 | 695   |   |                               |   | 238  |                 |  |   | 1,349                         |   |  |   | 516  |  
|Expected return on plan assets              |  |                                 | (732  | ) |                               |   |     |                 |  |   | (1,351                        | ) |  |   |     |  
|Amortization of prior service cost (credit) |  |                                 | 77    |   |                               |   | (212 | )               |  |   | 154                           |   |  |   | (426 | )
|Amortization of actuarial loss              |  |                                 | 59    |   |                               |   | 5    |                 |  |   | 75                            |   |  |   | 153  |  
|                                            |  |                                 |       |   |                               |   |      |                 |  |   |                               |   |  |   |      |  
|Net periodic benefit cost                   |  | $                               | 1,422 |   |                               | $ | 108  |                 |  | $ | 2,963                         |   |  | $ | 461  |  
|                                            |  |                                 |       |   |                               |   |      |                 |  |   |                               |   |  |   |      |  
|                                            |  |                                
|                                            |  | Three Months EndedJune 30, 2009 |       |   | Six Months EndedJune 30, 2009 |  
|                                            |  | PensionBenefits                 |       |   | Other Post-RetirementBenefits |   |      | PensionBenefits |  |   | Other Post-RetirementBenefits |  
|Components of Net Periodic Benefit Costs:   |  |                                 |       |   |                               |   |      |                 |  |   |                               |   |  |   |      |  
|Service cost                                |  | $                               | 1,902 |   |                               | $ | 116  |                 |  | $ | 3,291                         |   |  | $ | 232  |  
|Interest cost                               |  |                                 | 821   |   |                               |   | 278  |                 |  |   | 1,605                         |   |  |   | 557  |  
|Expected return on plan assets              |  |                                 | (676  | ) |                               |   |     |                 |  |   | (1,362                        | ) |  |   |     |  
|Amortization of prior service cost (credit) |  |                                 | 77    |   |                               |   | (212 | )               |  |   | 154                           |   |  |   | (425 | )
|Amortization of actuarial loss              |  |                                 | 758   |   |                               |   | 64   |                 |  |   | 815                           |   |  |   | 128  |  
|                                            |  |                                 |       |   |                               |   |      |                 |  |   |                               |   |  |   |      |  
|Net periodic benefit cost                   |  | $                               | 2,882 |   |                               | $ | 246  |                 |  | $ | 4,503                         |   |  | $ | 492  |  
|                                            |  |                                 |       |   |                               |   |      |                 |  |   |                               |   |  |   |      |  



12



---

##### Table of Contents

MAGELLAN MIDSTREAM HOLDINGS, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



|8. | Debt
|-- | ----

Consolidated debt at December 31, 2008
and June 30, 2009 was as follows (in thousands):



|                          |  |                  |           |              |   |                                                   |  |     |  
|------------------------- |  | ---------------- | --------- | ------------ | - | ------------------------------------------------- |  | --- | -
|                          |  | December 31,2008 |           | June 30,2009 |   | Weighted-AverageInterest Rate atJune 30, 2009 (1) | 
|Revolving credit facility |  | $                | 70,000    |              | $ |                                                  |  |    |  
|6.45% Notes due 2014      |  |                  | 249,681   |              |   | 249,706                                           |  | 6.3 | %
|5.65% Notes due 2016      |  |                  | 253,328   |              |   | 253,113                                           |  | 5.7 | %
|6.40% Notes due 2018      |  |                  | 261,555   |              |   | 260,947                                           |  | 5.9 | %
|6.55% Notes due 2019      |  |                  |          |              |   | 301,826                                           |  | 5.4 | %
|6.40% Notes due 2037      |  |                  | 248,921   |              |   | 248,928                                           |  | 6.3 | %
|                          |  |                  |           |              |   |                                                   |  |     |  
|Total debt                |  | $                | 1,083,485 |              | $ | 1,314,520                                         |  |     |  
|                          |  |                  |           |              |   |                                                   |  |     |  

|
|
|

| | (1) | Weighted-average interest rate includes the impact of the amortization of discounts and gains and losses realized on various hedges (see Note 9Derivative Financial Instruments
for detailed information regarding the amortization of these gains and losses).
| | --- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Our Debt:

Working Capital Loan.During 2008 and the first quarter of 2009, we had a $5.0 million revolving credit facility with MGG MH as the
lender. There were no borrowings under this facility at any time during 2008 and through its maturity date of March 31, 2009.

In May
2009, we entered into a loan agreement with an independent financial institution which matures in May 2010. Borrowings under the new loan agreement may not exceed $3.5 million, will be unsecured and will bear interest at the greater of 4.25% or
one-year LIBOR plus 2.25%. There were no borrowings outstanding under this facility as of June 30, 2009.

MMP Debt:

MMPs debt is non-recourse to its general partner and to us. The discounted amounts at issuance of the applicable notes, discussed below, are being
accreted to the notes over their respective lives.

Revolving Credit Facility.The total borrowing capacity under MMPs
revolving credit facility, which matures in September 2012, is $550.0 million. Borrowings under the facility are unsecured and bear interest at LIBOR plus a spread ranging from 0.3% to 0.8% based on MMPs credit ratings and amounts outstanding
under the facility. Additionally, a commitment fee is assessed at a rate from 0.05% to 0.125%, depending on MMPs credit ratings. Borrowings under this facility are used primarily for general purposes, including capital expenditures. As of
June 30, 2009, there was no outstanding balance under this facility; however, $3.9 million was obligated for letters of credit. Amounts obligated for letters of credit are not reflected as debt on our consolidated balance sheets.

6.45% Notes due 2014.In May 2004, MMP sold $250.0 million aggregate principal of 6.45% notes due 2014 in an underwritten public offering. The
notes were issued for the discounted price of 99.8%, or $249.5 million.

5.65% Notes due 2016.In October 2004, MMP issued $250.0
million of 5.65% notes due 2016 in an underwritten public offering. The notes were issued for the discounted price of 99.9%, or $249.7 million. The outstanding principal amount of the notes was increased by $3.5 million and $3.3 million at
December 31, 2008 and June 30, 2009, respectively, for the unamortized portion of a gain realized upon termination of a related interest rate swap (see Note 9Derivative Financial Instruments).

6.40% Notes due 2018. In July 2008, MMP issued $250.0 million of 6.40% notes due 2018 in an underwritten public offering. The outstanding
principal amount of the notes was increased by $11.6 million and $11.0 million at December 31, 2008 and June 30, 2009, respectively, for the unamortized portion of gains realized upon termination or discontinuation of hedge accounting
treatment of associated interest rate swaps (see Note 9Derivative Financial Instruments).

6.55% Notes due 2019. In June 2009,
MMP issued $300.0 million of 6.55% notes due 2019 in an underwritten public offering. The notes were issued for the discounted price of 99.7%, or $299.0 million. Net proceeds from the offering, after underwriter discounts of $2.0 million and
offering costs of $0.1 million that MMP has incurred through June 30, 2009, were $296.9 million. The



13



---

##### Table of Contents

MAGELLAN MIDSTREAM HOLDINGS, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



net proceeds were used to repay the $208.3 million of borrowings outstanding under MMPs revolving credit facility at that time, and the balance will be
used for general purposes including capital expenditures. In connection with this offering, MMP entered into interest rate swap agreements to effectively convert $150.0 million of these notes to floating-rate debt (see Note 9Derivative
Financial Instruments). The outstanding principal amount of the notes was increased by $2.9 million at June 30, 2009 for the fair value of the associated interest rate swap agreements.

6.40% Notes due 2037.In April 2007, MMP issued $250.0 million of 6.40% notes due 2037 in an underwritten public offering. The notes were issued
for the discounted price of 99.6%, or $248.9 million.



|9. | Derivative Financial Instruments
|-- | --------------------------------

Commodity
Derivatives

MMPs petroleum products blending activities generate gasoline products and MMP can estimate the timing and quantities
of sales of these products. MMP uses a combination of forward sales contracts and New York Mercantile Exchange (NYMEX) agreements to lock in most of the gross margins realized from its blending activities. MMP accounts for the forward
sales contracts as normal sales.

Although the NYMEX contracts represent an economic hedge against price changes on the petroleum
products MMP expects to sell in the future, they do not qualify as normal sales or for hedge accounting treatment under SFAS No. 133, Accounting for Derivative Instruments and Hedging Activities (as amended); therefore, MMP recognizes
the change in fair value of these contracts currently in earnings. During the three and six months ended June 30, 2009, MMP closed its positions on NYMEX contracts associated with the sale of 0.6 million barrels and 1.1 million
barrels, respectively, of gasoline and realized total gains (losses) of $(0.7) million and $14.1 million, respectively. At June 30, 2009, the fair value of MMPs open NYMEX contracts, representing 1.2 million barrels of petroleum
products, was a net loss of $17.3 million, which was recorded as energy commodity derivative contracts on our consolidated balance sheet. These open NYMEX contracts mature between July 2009 and March 2010. At June 30, 2009, MMP had made margin
deposits of $25.6 million for these contracts, which was recorded as energy commodity derivatives deposit on our consolidated balance sheet.

Interest Rate Derivatives

MMP uses interest rate derivatives to help manage interest rate risk. As of June 30, 2009,
MMP had two offsetting interest rate swap agreements outstanding:



| |  |  | In July 2008, MMP entered into a $50.0 million interest rate swap agreement (Derivative A) to hedge against changes in the fair value of a portion of
the $250.0 million of 6.40% notes due 2018. Derivative A effectively converted $50.0 million of those notes from a 6.40% fixed rate to a floating rate of six-month LIBOR plus 1.83%. Derivative A terminates in July 2018. MMP originally accounted for
Derivative A as a fair value hedge. In December 2008, in order to capture the economic value of Derivative A at that time, MMP entered into an offsetting derivative, as described below, and discontinued hedge accounting for Derivative A. The $5.4
million fair value of Derivative A at that time was recorded as an adjustment to long-term debt which is being amortized over the remaining life of the 6.40% fixed-rate notes due 2018. For the three and six months ended June 30, 2009, a loss of
$2.5 million and $3.3 million, respectively, was recorded to other income on our consolidated statement of income resulting from the change in fair value of Derivative A.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | In December 2008, concurrent with the discontinuance of hedge accounting for Derivative A, MMP entered into an offsetting $50.0 million interest rate swap agreement
with a different financial institution pursuant to which MMP pays a fixed rate of 6.40% and receives a floating rate of six-month LIBOR plus 3.23%. This agreement terminates in July 2018. MMP entered into this agreement to offset changes in the fair
value of Derivative A, excluding changes due to changes in counterparty credit risks. We did not designate this agreement as a hedge for accounting purposes. For the three and six months ended June 30, 2009, a gain of $3.0 million and $3.9
million, respectively, was recorded to other income on our consolidated statement of income resulting from the change in fair value of this agreement.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

In addition to the two interest rate swap agreements described above, MMP had the following interest rate swap agreements outstanding as of June 30, 2009:



| |  |  | In June 2009, MMP entered into a total of $150.0 million of interest rate swap agreements to hedge against changes in the fair value of a portion of the $300.0
million of 6.55% notes due 2019. MMP has accounted for these agreements as fair value hedges. These agreements effectively convert $150.0 million of MMPs 6.55% fixed-rate notes issued in June 2009 to floating-rate debt. Under the terms of the
agreements, MMP will receive the 6.55% fixed rate of the notes and pay six-month LIBOR in arrears plus 2.18%. The agreements terminate in June 2019, which is the maturity date of the related notes. Payments will settle in January and July each year.
During each period, MMP will record the impact of these swaps based on the forward LIBOR curve. Any differences between actual LIBOR determined on the settlement date and MMPs estimate of LIBOR will result in an adjustment to MMPs
interest expense.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



14



---

##### Table of Contents

MAGELLAN MIDSTREAM HOLDINGS, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



The interest rate derivatives discussed above contain credit-risk-related contingency
features. These features provide that: (i) in the event of MMPs default on any obligation of $25.0 million or more or, (ii) in certain circumstances a change in control of MMPs general partner or a merger in which
MMPs credit rating becomes materially weaker, which would generally be interpreted as falling below investment grade, the counterparties to MMPs interest rate derivatives agreements can terminate those agreements and require
immediate settlement. None of MMPs interest rate derivatives were in a liability position as of June 30, 2009.

The
following is a summary of the current impact of MMPs historical derivative activity on accumulated other comprehensive loss (AOCL) as of and for the three and six months ended June 30, 2008 and 2009 (in thousands):



|                                                             |  |                                               |        |   |                                              |   |        |                                              |  |   |                                    |   |  |                                              |      |   |                                              |   |        |   |  |   |      |   |  |   |      |  
|------------------------------------------------------------ |  | --------------------------------------------- | ------ | - | -------------------------------------------- | - | ------ | -------------------------------------------- |  | - | ---------------------------------- | - |  | -------------------------------------------- | ---- | - | -------------------------------------------- | - | ------ | - |  | - | ---- | - |  | - | ---- | -
|Hedge                                                        |  | Total Gain(Loss)Realized onSettlementof Hedge |        |   | Effective Portion of Gains                   |  
|                                                             |  | 2008                                          |        |   | 2009                                         |  
|                                                             |  | As ofJune 30,2008                             |        |   | ThreeMonthsEndedJune 30,2008                 |   |        | Six MonthsEndedJune 30,2008                  |  |   | As ofJune 30,2009                  |   |  | ThreeMonthsEndedJune 30,2009                 |      |   | Six MonthsEndedJune 30,2009                  |  
|                                                             |  | UnamortizedAmountRecognizedin AOCL            |        |   | AmountReclassifiedto InterestExpensefromAOCL |   |        | AmountReclassifiedto InterestExpensefromAOCL |  |   | UnamortizedAmountRecognizedin AOCL |   |  | AmountReclassifiedto InterestExpensefromAOCL |      |   | AmountReclassifiedto InterestExpensefromAOCL |  
|Cash flow hedges (date executed):                            |  |                                               |        |   |                                              |   |        |                                              |  |   |                                    |   |  |                                              |      |   |                                              |   |        |   |  |   |      |   |  |   |      |  
|Interest rate swaps 6.40% Notes (April 2007)                 |  | $                                             | 5,255  |   |                                              | $ | 5,044  |                                              |  | $ | (44                                | ) |  | $                                            | (88  | ) |                                              | $ | 4,869  |   |  | $ | (44  | ) |  | $ | (88  | )
|Interest rate swaps 5.65% Notes (October 2004)               |  |                                               | (6,279 | ) |                                              |   | (4,338 | )                                            |  |   | 131                                |   |  |                                              | 262  |   |                                              |   | (3,815 | ) |  |   | 131  |   |  |   | 262  |  
|Interest rate swaps and treasury lock 6.45% Notes (May 2004) |  |                                               | 5,119  |   |                                              |   | 3,029  |                                              |  |   | (128                               | ) |  |                                              | (256 | ) |                                              |   | 2,517  |   |  |   | (128 | ) |  |   | (256 | )
|                                                             |  |                                               |        |   |                                              |   |        |                                              |  |   |                                    |   |  |                                              |      |   |                                              |   |        |   |  |   |      |   |  |   |      |  
|Total cash flow hedges                                       |  |                                               |        |   |                                              | $ | 3,735  |                                              |  | $ | (41                                | ) |  | $                                            | (82  | ) |                                              | $ | 3,571  |   |  | $ | (41  | ) |  | $ | (82  | )
|                                                             |  |                                               |        |   |                                              |   |        |                                              |  |   |                                    |   |  |                                              |      |   |                                              |   |        |   |  |   |      |   |  |   |      |  

There was no ineffectiveness recognized on the financial instruments disclosed in the above table
during the three and six months ended June 30, 2008 and 2009. As of June 30, 2009, the net gain estimated to be reclassified to interest expense over the next twelve months from AOCL is approximately $0.2 million.

The changes in derivative gains (losses) included in AOCL for the three and six months ended June 30, 2008 and 2009 are as follows (in thousands):



|                                                                     |  |                            |        |   |                          |   |       |      |  |   |       |   |  |   |       |  
|-------------------------------------------------------------------- |  | -------------------------- | ------ | - | ------------------------ | - | ----- | ---- |  | - | ----- | - |  | - | ----- | -
|                                                                     |  | Three Months EndedJune 30, |        |   | Six Months EndedJune 30, |  
|Derivative Gains (Losses) Included in AOCL                           |  | 2008                       |        |   | 2009                     |   |       | 2008 |  |   | 2009  |  
|Beginning balance                                                    |  | $                          | (2,930 | ) |                          | $ | 3,612 |      |  | $ | 3,817 |   |  | $ | 3,653 |  
|Change in fair value of cash flow hedges                             |  |                            | 6,706  |   |                          |   |      |      |  |   |      |   |  |   |      |  
|Reclassification of net gain on cash flow hedges to interest expense |  |                            | (41    | ) |                          |   | (41   | )    |  |   | (82   | ) |  |   | (82   | )
|                                                                     |  |                            |        |   |                          |   |       |      |  |   |       |   |  |   |       |  
|Ending balance                                                       |  | $                          | 3,735  |   |                          | $ | 3,571 |      |  | $ | 3,735 |   |  | $ | 3,571 |  
|                                                                     |  |                            |        |   |                          |   |       |      |  |   |       |   |  |   |       |  



15



---

##### Table of Contents

MAGELLAN MIDSTREAM HOLDINGS, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



The following is a summary of the current impact of MMPs historical derivative activity on
long-term debt resulting from the termination of or the discontinuance of hedge accounting treatment of MMPs fair value hedges as of and for the three and six months ended June 30, 2009 (in thousands):



|                                              |  |                    |                                           |                    |                                                        |                                |  |                                                        |                              |   |  |   |      |  
|--------------------------------------------- |  | ------------------ | ----------------------------------------- | ------------------ | ------------------------------------------------------ | ------------------------------ |  | ------------------------------------------------------ | ---------------------------- | - |  | - | ---- | -
|                                              |  | Total GainRealized |                                           | As ofJune 30, 2009 |                                                        | Three MonthsEndedJune 30, 2009 |  |                                                        | Six MonthsEndedJune 30, 2009 |  
|Hedge                                         |  |                    | UnamortizedAmountRecorded
inLong-termDebt |                    | AmountReclassifiedto InterestExpense
fromLong-termDebt |                                |  | AmountReclassifiedto InterestExpense fromLong-termDebt |                             
|Fair value hedges (date executed):            |  |                    |                                           |                    |                                                        |                                |  |                                                        |                              |   |  |   |      |  
|Interest rate swaps 6.40% Notes (July 2008)   |  | $                  | 11,652                                    |                    | $                                                      | 10,966                         |  | $                                                      | (304                         | ) |  | $ | (608 | )
|Interest rate swap 5.65% Notes (October 2004) |  |                    | 3,830                                     |                    |                                                        | 3,321                          |  |                                                        | (113                         | ) |  |   | (227 | )
|                                              |  |                    |                                           |                    |                                                        |                                |  |                                                        |                              |   |  |   |      |  
|Total fair value hedges                       |  |                    |                                           |                    | $                                                      | 14,287                         |  | $                                                      | (417                         | ) |  | $ | (835 | )
|                                              |  |                    |                                           |                    |                                                        |                                |  |                                                        |                              |   |  |   |      |  

The following is a summary of the effect of derivatives accounted for under SFAS No. 133 that
were designated as hedging instruments on our consolidated statement of income for the three and six months ended June 30, 2009 (in thousands):



|                              |  |                                          |  |                                        |    |                                                                              |   |    |                              |   |      |   |  |   |      |  
|----------------------------- |  | ---------------------------------------- |  | -------------------------------------- | -- | ---------------------------------------------------------------------------- | - | -- | ---------------------------- | - | ---- | - |  | - | ---- | -
|Derivative Instrument         |  | Location of GainRecognized on Derivative |  | Amount of GainRecognized on Derivative |    | Amount of Interest ExpenseRecognized on Fixed-RateDebt (Related Hedged Item) |  
|                              |  | Three MonthsEndedJune 30, 2009           |  | Six MonthsEndedJune 30, 2009           |    | Three MonthsEndedJune 30, 2009                                               |   |    | Six MonthsEndedJune 30, 2009 |  
|Interest rate swap agreements |  | Interest expense                         |  | $                                      | 48 |                                                                              | $ | 48 |                              | $ | (274 | ) |  | $ | (274 | )

The following is a summary of the effect of derivatives accounted for under SFAS No. 133 that
were not designated as hedging instruments on our consolidated statement of income for the three and six months ended June 30, 2009 (in thousands):



|                              |  |                                                  |  |                                               |                              |   |  |   |         |  
|----------------------------- |  | ------------------------------------------------ |  | --------------------------------------------- | ---------------------------- | - |  | - | ------- | -
|Derivative Instrument         |  | Location of Gain (Loss) Recognized on Derivative |  | Amount of Gain (Loss)Recognized on Derivative |                             
|                              |  | Three MonthsEndedJune 30, 2009                   |  |                                               | Six MonthsEndedJune 30, 2009 |  
|Interest rate swap agreements |  | Other income                                     |  | $                                             | 565                          |   |  | $ | 647     |  
|NYMEX commodity contracts     |  | Product sales revenues                           |  |                                               | (19,848                      | ) |  |   | (23,385 | )
|                              |  |                                                  |  |                                               |                              |   |  |   |         |  
|                              |  | Total                                            |  | $                                             | (19,283                      | ) |  | $ | (22,738 | )
|                              |  |                                                  |  |                                               |                              |   |  |   |         |  

The following is a summary of the amounts included in our consolidated balance sheet of the fair
value of derivatives accounted for under SFAS No. 133 that were designated as hedging instruments as of June 30, 2009 (in thousands):



|                                                  |  |                         |  |                       |       |                        |                              |            |   |  
|------------------------------------------------- |  | ----------------------- |  | --------------------- | ----- | ---------------------- | ---------------------------- | ---------- | - | -
|                                                  |  | Asset Derivatives       |  | Liability Derivatives
|Derivative Instrument                             |  | Balance Sheet Location  |  | Fair Value            |       | Balance Sheet Location |                              | Fair Value
|Interest rate swap agreements, current portion    |  | Other current assets    |  | $                     | 48    |                        | Other current liabilities    |            | $ | 
|Interest rate swap agreements, noncurrent portion |  | Other noncurrent assets |  |                       | 2,866 |                        | Other noncurrent liabilities |            |   | 
|                                                  |  |                         |  |                       |       |                        |                              |            |   |  
|                                                  |  | Total                   |  | $                     | 2,914 |                        | Total                        |            | $ | 
|                                                  |  |                         |  |                       |       |                        |                              |            |   |  



16



---

##### Table of Contents

MAGELLAN MIDSTREAM HOLDINGS, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



The following is a summary of the amounts included in our consolidated balance sheet of the fair
value of derivatives accounted for under SFAS No. 133 that were not designated as hedging instruments as of June 30, 2009 (in thousands):



|                                                  |  |                                       |  |                       |       |                        |                                       |            |   |       
|------------------------------------------------- |  | ------------------------------------- |  | --------------------- | ----- | ---------------------- | ------------------------------------- | ---------- | - | ------
|                                                  |  | Asset Derivatives                     |  | Liability Derivatives
|Derivative Instrument                             |  | Balance Sheet Location                |  | Fair Value            |       | Balance Sheet Location |                                       | Fair Value
|Interest rate swap agreements, current portion    |  | Other current assets                  |  | $                     | 718   |                        | Other current liabilities             |            | $ | 384   
|Interest rate swap agreements, noncurrent portion |  | Other noncurrent assets               |  |                       | 5,723 |                        | Other noncurrent liabilities          |            |   |      
|NYMEX commodity contracts                         |  | Energy commodity derivative contracts |  |                       |      |                        | Energy commodity derivative contracts |            |   | 17,279
|                                                  |  |                                       |  |                       |       |                        |                                       |            |   |       
|                                                  |  | Total                                 |  | $                     | 6,441 |                        | Total                                 |            | $ | 17,663
|                                                  |  |                                       |  |                       |       |                        |                                       |            |   |       



|10. | Commitments and Contingencies
|--- | -----------------------------

Environmental
Liabilities. Liabilities recognized for estimated environmental costs were $41.8 million and $38.2 million at December 31, 2008 and June 30, 2009, respectively. Environmental liabilities have been classified as current or noncurrent
based on managements estimates regarding the timing of actual payments. Management estimates that expenditures associated with these environmental liabilities will be paid over the next ten years. Environmental expenses recognized as a result
of changes in MMPs environmental liabilities are included in operating expenses on our consolidated statements of income. Environmental expense (credit) was $(10.3) million and $(7.5) million, respectively, for the three and six months ended
June 30, 2008 and $0.9 million and $2.2 million, respectively, for the three and six months ended June 30, 2009. Environmental expenses for second quarter 2008 included the impact of a favorable settlement of a civil penalty related to
historical product releases, which resulted in MMP reducing its environmental liability accrual by $12.1 million.

MMPs environmental
liabilities include, among other items, accruals for an ammonia environmental protection agency (EPA) issue. In February 2007, MMP received notice from the Department of Justice (DOJ) that the EPA had requested the DOJ
to initiate a lawsuit alleging violations of Sections 301 and 311 of the Clean Water Act (the Act) with respect to two releases of anhydrous ammonia from MMPs ammonia pipeline system that was operated by a third party at the time
of the releases. The DOJ stated that the maximum statutory penalty for alleged violations of the Act for both releases combined was approximately $13.2 million. The DOJ also alleged that the third-party operator of MMPs ammonia pipeline was
liable for penalties pursuant to Section 103 of the Comprehensive Environmental Response, Compensation and Liability Act for failure to report the releases on a timely basis, with the statutory maximum for those penalties as high as $4.2
million for which the third-party operator has requested indemnification. In March 2007, MMP also received a demand from the third-party operator for defense and indemnification in regards to a DOJ criminal investigation regarding whether certain
actions or omissions of the third-party operator constituted violations of federal criminal statutes. The third-party operator has subsequently settled this criminal investigation with the DOJ by paying a $1.0 million fine. The DOJ stated in its
notice to us that it does not expect MMP or the third-party operator to pay the penalties at the statutory maximum; however, it may seek injunctive relief if the parties cannot agree on any necessary corrective actions. MMP has accrued an amount for
these matters based on its best estimates that is less than the maximum statutory penalties. MMP is currently in discussions with the EPA, DOJ and the third-party operator regarding these two releases. Adjustments to MMPs recorded liability,
which could occur in the near term, could be material to MMPs and our results of operations and cash flows.

Environmental
Receivables. Receivables from insurance carriers related to environmental matters were $4.5 million and $3.9 million at December 31, 2008 and June 30, 2009, respectively.

Unrecognized Product Gains. MMPs petroleum products terminals operations generate product overages and shortages that result from metering
inaccuracies, product evaporation or expansion, product releases and product contamination. Most of the contracts MMP has with its customers state that MMP bears the risk of loss (or gain) from these conditions. When MMPs petroleum products
terminals experience net product shortages, it recognizes expense for those losses in the periods in which they occur. When MMPs petroleum products terminals experience net product overages, it has product on hand for which it has no cost
basis. Therefore, these net overages are not recognized in MMPs financial statements until the associated barrels are either sold or used to offset product losses. The net unrecognized product overages for MMPs petroleum products
terminals operations had a market value of approximately $3.6 million as of June 30, 2009. However, the actual amounts MMP will recognize in future periods will depend on product prices at the time the associated barrels are either sold or used
to offset future product losses.



17



---

##### Table of Contents

MAGELLAN MIDSTREAM HOLDINGS, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



Other. We and MMP are parties to various other claims, legal actions and complaints arising in
the ordinary course of business. In the opinion of management, the ultimate resolution of these claims, legal actions and complaints after consideration of amounts accrued, insurance coverage or other indemnification arrangements, will not have a
material adverse effect on our financial position, results of operations or cash flows.



|11. | Long-Term Incentive Plan
|--- | ------------------------

Our general partner
approved a long-term incentive plan for independent directors of our general partner and employees that perform services for us and our general partner. The long-term incentive plan primarily consists of phantom units. Our general partners
board of directors administers the long-term incentive plan. The long-term incentive plan permits the grant of awards covering an aggregate of 150,000 of our limited partner units. The units available under the long-term incentive plan at
June 30, 2009 total 120,831.

MMP also has a long-term incentive plan (LTIP) for certain of MGG GP employees who perform
services for MMP and for directors of its general partner. The LTIP primarily consists of MMP phantom units and permits the grant of awards covering an aggregate of 3.2 million MMP limited partner units. The remaining units available under the
LTIP June 30, 2009 total 1.3 million. The compensation committee of MMPs general partners board of directors (the MMP Compensation Committee) administers the LTIP and has approved the unit awards discussed below:

Vested Unit Awards



|              |  |                    |  |             |  |                                                                      |  |                              |  |              |  |                                              |     
|------------- |  | ------------------ |  | ----------- |  | -------------------------------------------------------------------- |  | ---------------------------- |  | ------------ |  | -------------------------------------------- | ----
|Grant Date    |  | Unit AwardsGranted |  | Forfeitures |  | Adjustments to UnitAwards forAttaining Above-Target FinancialResults |  | Units PaidOut onVesting Date |  | Vesting Date |  | Value of UnitAwards onVesting Date(Millions)
|February 2005 |  | 160,640            |  | 11,348      |  | 149,292                                                              |  | 298,584                      |  | 12/31/07     |  | $                                            | 12.9
|June 2006     |  | 1,170              |  |            |  | 1,170                                                                |  | 2,340                        |  | 12/31/07     |  | $                                            | 0.1 
|February 2006 |  | 168,105            |  | 13,730      |  | 154,143                                                              |  | 308,518                      |  | 12/31/08     |  | $                                            | 9.3 
|Various 2006  |  | 9,201              |  | 2,640       |  | 6,561                                                                |  | 13,122                       |  | 12/31/08     |  | $                                            | 0.4 
|March 2007    |  | 2,640              |  |            |  |                                                                     |  | 2,640                        |  | 12/31/08     |  | $                                            | 0.1 

In January 2008, MMP settled the cumulative amounts of the February 2005 and June 2006 award
grants by issuing 196,856 MMP limited partner units and distributing those units to the participants. The difference between the MMP limited partner units issued to the participants and the total units accrued represented the minimum tax
withholdings associated with this award settlement. MMP paid associated tax withholdings and employer taxes totaling $5.1 million in January 2008.

In January 2009, MMP settled the cumulative amounts of the remaining 2006 and March 2007 award grants by issuing 209,321 MMP limited partner units and distributing those units to the participants. The difference between the MMP limited
partner units issued to the participants and the total units accrued represented the minimum tax withholdings associated with this award settlement. MMP paid associated tax withholdings and employer taxes totaling $4.0 million in January 2009.

Performance-Based Unit Awards

The incentive awards discussed below are subject to forfeiture if employment is terminated for any reason other than retirement, death or disability prior to the vesting date. If an award recipient retires, dies or
becomes disabled prior to the end of the vesting period, the recipients award grant is prorated based upon the completed months of employment during the vesting period and the award is settled at the end of the vesting period. MMPs
agreement with the LTIP participants requires the LTIP awards described below to be paid out in MMP limited partner units in us. The award grants do not have an early vesting feature except under certain circumstances following a change in control
of MMPs general partner.

On December 3, 2008, we purchased our general partner from MGG MH. When this transaction closed, a
change in control occurred as defined in MMPs LTIP. Even though a change in control has occurred, participants in the LTIP must resign voluntarily for good reason or be terminated involuntarily for other than performance reasons within two
years of December 3, 2008 in order to receive enhanced LTIP payouts.

For each of the award grants listed below, the payout
calculation for 80% of the unit awards will be based solely on the attainment of a financial metric established by the MMP Compensation Committee. This portion of the award grants has been



18



---

##### Table of Contents

MAGELLAN MIDSTREAM HOLDINGS, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



accounted for as equity. The payout calculation for the remaining 20% of the unit awards will be based on both the attainment of a financial metric and the
individual employees personal performance as determined by the MMP Compensation Committee. This portion of the award grants has been accounted for as a liability.

The table below summarizes the performance based unit awards granted by the MMP Compensation Committee that have not vested as of June 30, 2009. There was no impact to MMPs or our cash flows associated with
these award grants for the periods presented in this report.



|             |  |                   |  |                      |  |                                                                                           |   |  |                        |  |             |  |                                               |     |                                                             |   |     
|------------ |  | ----------------- |  | -------------------- |  | ----------------------------------------------------------------------------------------- | - |  | ---------------------- |  | ----------- |  | --------------------------------------------- | --- | ----------------------------------------------------------- | - | ----
|Grant Date   |  | UnitAwardsGranted |  | EstimatedForfeitures |  | Adjustment toUnit Awards inAnticipation ofAchieving Above/(Below)
TargetFinancial Results |   |  | Total UnitAwardAccrual |  | VestingDate |  | UnrecognizedCompensationExpense(Millions) (1) |     | Intrinsic Value ofUnvested Awardsat June 30, 2009(Millions)
|2007 awards: |  |                   |  |                      |  |                                                                                           |   |  |                        |  |             |  |                                               |     |                                                             |   |     
|Tranche 1:   |  | 53,230            |  | 1,597                |  | 51,633                                                                                    |   |  | 103,266                |  | 12/31/09    |  | $                                             | 0.6 |                                                             | $ | 3.6 
|Tranche 2:   |  | 53,230            |  | 1,597                |  | (40,430                                                                                   | ) |  | 11,203                 |  | 12/31/09    |  |                                               | 0.1 |                                                             |   | 0.4 
|Tranche 3:   |  | 53,230            |  | 1,597                |  | 8,624                                                                                     |   |  | 60,257                 |  | 12/31/09    |  |                                               | 0.9 |                                                             |   | 2.1 
|2008 awards  |  | 189,832           |  | 5,695                |  |                                                                                          |   |  | 184,137                |  | 12/31/10    |  |                                               | 2.6 |                                                             |   | 6.4 
|2009 awards  |  | 275,994           |  | 8,281                |  |                                                                                          |   |  | 267,713                |  | 12/31/11    |  |                                               | 4.7 |                                                             |   | 9.3 
|             |  |                   |  |                      |  |                                                                                           |   |  |                        |  |             |  |                                               |     |                                                             |   |     
|Total        |  | 625,516           |  | 18,767               |  | 19,827                                                                                    |   |  | 626,576                |  |             |  | $                                             | 8.9 |                                                             | $ | 21.8
|             |  |                   |  |                      |  |                                                                                           |   |  |                        |  |             |  |                                               |     |                                                             |   |     



|(1) | Unrecognized compensation expense will be recognized over the remaining vesting periods of the respective awards.
|--- | -----------------------------------------------------------------------------------------------------------------

The unit awards approved during 2007 are broken into three equal tranches, with each tranche vesting on December 31, 2009. MMP began accruing for
Tranche 1 in the first quarter of 2007, Tranche 2 in the first quarter of 2008 and Tranche 3 in the first quarter of 2009, when the MMP Compensation Committee established the financial metric associated with each respective tranche. The unit awards
allocated to each tranche are expensed over their respective vesting periods. As of June 30, 2009, the accruals for the payout of Tranches 1, 2 and 3 were 200%, 22% and 117%, respectively.

At its February 2009 meeting, the MMP Compensation Committee adjusted the threshold, target and stretch performance levels for the 2008 awards to reflect
the downturn in the economic environment. The MMP Compensation Committee felt that the modifications were necessary to ensure that the awards continued to provide a motivational and retention feature in the current economic environment and maintain
the link necessary to encourage its key employees to maximize its long-term financial results. At December 31, 2008, the accrual for the payout of the 2008 awards was 30%. As a result of the adjustment made by the MMP Compensation Committee to
the 2008 performance metric, the accrual for the estimated payout of the adjusted 2008 unit awards at June 30, 2009 was 100%.

Retention Awards

The retention awards below are subject to forfeiture if employment is terminated or the employee
resigns from their current position for any reason prior to the applicable vesting date. The award grants do not have an early vesting feature. The award grants listed below have been accounted for as equity.



|           |  |                    |  |                      |  |                         |  |              |  |                                               |     |                                                             |   |    
|---------- |  | ------------------ |  | -------------------- |  | ----------------------- |  | ------------ |  | --------------------------------------------- | --- | ----------------------------------------------------------- | - | ---
|Grant Date |  | Unit AwardsGranted |  | EstimatedForfeitures |  | Total UnitAward Accrual |  | Vesting Date |  | UnrecognizedCompensationExpense(Millions) (1) |     | Intrinsic Value ofUnvested Awardsat June 30, 2009(Millions)
|Various    |  | 14,248             |  | 428                  |  | 13,820                  |  | 12/31/10     |  | $                                             | 0.2 |                                                             | $ | 0.5
|Various    |  | 41,688             |  | 1,876                |  | 39,812                  |  | 12/31/11     |  |                                               | 0.7 |                                                             |   | 1.4
|           |  |                    |  |                      |  |                         |  |              |  |                                               |     |                                                             |   |    
|           |  | 55,936             |  | 2,304                |  | 53,632                  |  |              |  | $                                             | 0.9 |                                                             | $ | 1.9
|           |  |                    |  |                      |  |                         |  |              |  |                                               |     |                                                             |   |    



|(1) | Unrecognized compensation expense will be recognized over the remaining vesting periods of the respective awards.
|--- | -----------------------------------------------------------------------------------------------------------------



19



---

##### Table of Contents

MAGELLAN MIDSTREAM HOLDINGS, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



Fair Value of Unit Awards



|                                                                    |  |            |       |            |   |            |  |                 |       |  |   |      
|------------------------------------------------------------------- |  | ---------- | ----- | ---------- | - | ---------- |  | --------------- | ----- |  | - | -----
|                                                                    |  | 2007Awards |       | 2008Awards |   | 2009Awards |  | RetentionAwards
|Weighted-average per unit grant date fair value of equity awards(1) |  | $          | 32.30 |            | $ | 27.77      |  | $               | 19.61 |  | $ | 24.11
|June 30, 2009 per unit fair value of liability awards(2)            |  | $          | 33.34 |            | $ | 30.49      |  | $               | 27.56 |  |   | n/a  

|
|
|

| | (1) | Except for the retention awards, approximately 80% of the unit awards are accounted for as equity. Fair value is calculated as MMPs unit price on the grant date less the
present value of estimated cash distributions during the vesting period.
| | --- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (2) | Approximately 20% of the unit awards are accounted for as liabilities. Fair value is calculated as MMPs unit price at the end of each accounting period less the present value
of estimated cash distributions during the remaining portion of the vesting period.
| | --- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Compensation Expense Summary

MMPs equity-based incentive compensation expense is summarized as follows (in thousands):



|                 |  |                                  |       |   |                                |   |     |       |  |   |              |   |                 |   |       |  |   |       |  |   |      
|---------------- |  | -------------------------------- | ----- | - | ------------------------------ | - | --- | ----- |  | - | ------------ | - | --------------- | - | ----- |  | - | ----- |  | - | -----
|                 |  | Three Months Ended June 30, 2008 |       |   | Six Months Ended June 30, 2008
|                 |  | EquityMethod                     |       |   | LiabilityMethod                |   |     | Total |  |   | EquityMethod |   | LiabilityMethod |   | Total
|2005 awards      |  | $                                |      |   |                                | $ |    |       |  | $ |             |   |                 | $ |      |  | $ | 26    |  | $ | 26   
|2006 awards      |  |                                  | 645   |   |                                |   | (8  | )     |  |   | 637          |   |                 |   | 1,120 |  |   | 167   |  |   | 1,287
|2007 awards      |  |                                  | 259   |   |                                |   | 20  |       |  |   | 279          |   |                 |   | 635   |  |   | 100   |  |   | 735  
|2008 awards      |  |                                  | 401   |   |                                |   | 79  |       |  |   | 480          |   |                 |   | 669   |  |   | 143   |  |   | 812  
|Retention awards |  |                                  | (6    | ) |                                |   |    |       |  |   | (6           | ) |                 |   | 14    |  |   |      |  |   | 14   
|                 |  |                                  |       |   |                                |   |     |       |  |   |              |   |                 |   |       |  |   |       |  |   |      
|Total            |  | $                                | 1,299 |   |                                | $ | 91  |       |  | $ | 1,390        |   |                 | $ | 2,438 |  | $ | 436   |  | $ | 2,874
|                 |  |                                  |       |   |                                |   |     |       |  |   |              |   |                 |   |       |  |   |       |  |   |      
|                 |  |                                 
|                 |  | Three Months Ended June 30, 2009 |       |   | Six Months Ended June 30, 2009
|                 |  | EquityMethod                     |       |   | LiabilityMethod                |   |     | Total |  |   | EquityMethod |   | LiabilityMethod |   | Total
|2007 awards      |  | $                                | 561   |   |                                | $ | 272 |       |  | $ | 833          |   |                 | $ | 1,495 |  | $ | 467   |  | $ | 1,962
|2008 awards      |  |                                  | 341   |   |                                |   | 187 |       |  |   | 528          |   |                 |   | 1,597 |  |   | 479   |  |   | 2,076
|2009 awards      |  |                                  | 351   |   |                                |   | 151 |       |  |   | 502          |   |                 |   | 700   |  |   | 246   |  |   | 946  
|Retention awards |  |                                  | 100   |   |                                |   |    |       |  |   | 100          |   |                 |   | 196   |  |   |      |  |   | 196  
|                 |  |                                  |       |   |                                |   |     |       |  |   |              |   |                 |   |       |  |   |       |  |   |      
|Total            |  | $                                | 1,353 |   |                                | $ | 610 |       |  | $ | 1,963        |   |                 | $ | 3,988 |  | $ | 1,192 |  | $ | 5,180
|                 |  |                                  |       |   |                                |   |     |       |  |   |              |   |                 |   |       |  |   |       |  |   |      



20



---

##### Table of Contents

MAGELLAN MIDSTREAM HOLDINGS, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



|12. | Distributions
|--- | -------------

Distributions paid by MMP during
2008 and 2009 were as follows (in thousands, except per unit amounts):



|                            |  |                                 |        |             |   |                |  |                        |        |  |   |        
|--------------------------- |  | ------------------------------- | ------ | ----------- | - | -------------- |  | ---------------------- | ------ |  | - | -------
|Date Cash Distribution Paid |  | Per Unit CashDistributionAmount |        | CommonUnits |   | GeneralPartner |  | Total CashDistribution
|02/14/08                    |  | $                               | 0.6575 |             | $ | 43,884         |  | $                      | 19,909 |  | $ | 63,793 
|05/15/08                    |  |                                 | 0.6725 |             |   | 44,885         |  |                        | 20,910 |  |   | 65,795 
|                            |  |                                 |        |             |   |                |  |                        |        |  |   |        
|Through 6/30/08             |  |                                 | 1.3300 |             |   | 88,769         |  |                        | 40,819 |  |   | 129,588
|08/14/08                    |  |                                 | 0.6875 |             |   | 45,886         |  |                        | 21,911 |  |   | 67,797 
|11/14/08                    |  |                                 | 0.7025 |             |   | 46,887         |  |                        | 22,912 |  |   | 69,799 
|                            |  |                                 |        |             |   |                |  |                        |        |  |   |        
|Total                       |  | $                               | 2.7200 |             | $ | 181,542        |  | $                      | 85,642 |  | $ | 267,184
|                            |  |                                 |        |             |   |                |  |                        |        |  |   |        
|                            |  |                                 |        |            
|02/13/09                    |  | $                               | 0.7100 |             | $ | 47,537         |  | $                      | 23,478 |  | $ | 71,015 
|05/15/09                    |  |                                 | 0.7100 |             |   | 47,537         |  |                        | 23,478 |  |   | 71,015 
|                            |  |                                 |        |             |   |                |  |                        |        |  |   |        
|Through 6/30/09             |  |                                 | 1.4200 |             |   | 95,074         |  |                        | 46,956 |  |   | 142,030
|08/14/09(a)                 |  |                                 | 0.7100 |             |   | 47,537         |  |                        | 23,478 |  |   | 71,015 
|                            |  |                                 |        |             |   |                |  |                        |        |  |   |        
|Total                       |  | $                               | 2.1300 |             | $ | 142,611        |  | $                      | 70,434 |  | $ | 213,045
|                            |  |                                 |        |             |   |                |  |                        |        |  |   |        

|
|
|

| | (a) | MMP GP declared this cash distribution in July 2009 to be paid on August 14, 2009 to unitholders of record at the close of business on August 7, 2009.
| | --- | ------------------------------------------------------------------------------------------------------------------------------------------------------

Distributions we made during 2008 and 2009 were as follows (in thousands, except per unit amounts):



|                |  |                    |        |             |   |                |  |                        |    |  |   |       
|--------------- |  | ------------------ | ------ | ----------- | - | -------------- |  | ---------------------- | -- |  | - | ------
|Payment Date    |  | DistributionAmount |        | CommonUnits |   | GeneralPartner |  | Total CashDistribution
|02/14/08        |  | $                  | 0.3070 |             | $ | 19,232         |  | $                      | 3  |  | $ | 19,235
|05/15/08        |  |                    | 0.3225 |             |   | 20,204         |  |                        | 3  |  |   | 20,207
|                |  |                    |        |             |   |                |  |                        |    |  |   |       
|Through 6/30/08 |  |                    | 0.6295 |             |   | 39,436         |  |                        | 6  |  |   | 39,442
|08/14/08        |  |                    | 0.3375 |             |   | 21,143         |  |                        | 3  |  |   | 21,146
|11/14/08        |  |                    | 0.3540 |             |   | 22,177         |  |                        | 3  |  |   | 22,180
|                |  |                    |        |             |   |                |  |                        |    |  |   |       
|Total           |  | $                  | 1.3210 |             | $ | 82,756         |  | $                      | 12 |  | $ | 82,768
|                |  |                    |        |             |   |                |  |                        |    |  |   |       
|                |  |                    |        |            
|02/13/09        |  | $                  | 0.3590 |             | $ | 22,490         |  | $                      |   |  | $ | 22,490
|05/15/09        |  |                    | 0.3590 |             |   | 22,490         |  |                        |   |  |   | 22,490
|                |  |                    |        |             |   |                |  |                        |    |  |   |       
|Through 6/30/09 |  |                    | 0.7180 |             |   | 44,980         |  |                        |   |  |   | 44,980
|08/14/09(a)     |  |                    | 0.3590 |             |   | 22,490         |  |                        |   |  |   | 22,490
|                |  |                    |        |             |   |                |  |                        |    |  |   |       
|                |  | $                  | 1.0770 |             | $ | 67,470         |  | $                      |   |  | $ | 67,470
|                |  |                    |        |             |   |                |  |                        |    |  |   |       



|(a) | MGG GP declared this cash distribution in July 2009 to be paid on August 14, 2009 to unitholders of record at the close of business on August 7, 2009.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------



21



---

##### Table of Contents

MAGELLAN MIDSTREAM HOLDINGS, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



Total distributions paid to outside and affiliate owners by us and MMP are determined as follows (in
thousands):



|                                                      |  |                          |         |      |   |        
|----------------------------------------------------- |  | ------------------------ | ------- | ---- | - | -------
|                                                      |  | Six Months EndedJune 30,
|                                                      |  | 2008                     |         | 2009
|Cash distributions paid by MMP                        |  | $                        | 129,588 |      | $ | 142,030
|Less distributions paid by MMP to its general partner |  |                          | 40,819  |      |   | 46,956 
|                                                      |  |                          |         |      |   |        
|Distributions paid by MMP to outside owners           |  |                          | 88,769  |      |   | 95,074 
|Cash distributions paid by us                         |  |                          | 39,442  |      |   | 44,980 
|                                                      |  |                          |         |      |   |        
|Total distributions                                   |  | $                        | 128,211 |      | $ | 140,054
|                                                      |  |                          |         |      |   |        



|13. | Fair Value Disclosures
|--- | ----------------------

Fair Value of Financial
Instruments

We used the following methods and assumptions in estimating our fair value disclosure for financial instruments:

Cash and cash equivalents.The carrying amounts reported in the balance sheet approximate fair value due to the short-term maturity
or variable rates of these instruments.

Energy commodity derivatives deposit. This asset (liability) represents a short-term deposit
MMP paid (held) associated with its energy commodity derivative contracts. The carrying amount reported in the balance sheet approximates fair value due to the short-term maturity of the underlying contracts.

Acquisition-related escrow deposits.This asset represents various short-term escrow deposits MMP paid. The carrying amount reported in the balance
sheet approximates fair value due to the short-term maturity of the instruments.

Long-term receivables. Fair value was determined by
discounting estimated future cash flows by the rates inherent in the long-term instruments adjusted for the change in the risk-free rate since inception of the instrument.

Energy commodity derivative contracts. The carrying amounts reported in the balance sheet represent fair value of the asset (liability). See Note 9Derivative Financial Instruments.

Debt.The fair value of MMPs publicly traded notes, excluding the value of interest rate swaps qualifying as fair value hedges, was based on
the prices of those notes at December 31, 2008 and June 30, 2009. The carrying amount of borrowings under MMPs revolving credit facility at December 31, 2008 approximates fair value due to the variable rates of that instrument.

Interest rate swaps.Fair value was determined based on an assumed exchange, at each year end, in an orderly transaction with the
financial institution counterparties of the interest rate derivative agreements.



22



---

##### Table of Contents

MAGELLAN MIDSTREAM HOLDINGS, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



The following table reflects the carrying amounts and fair values of our financial instruments as of
December 31, 2008 and June 30, 2009 (in thousands):



|                                      |  |                   |            |   |               |   |          |                |  |   |            |   |  |   |           |  
|------------------------------------- |  | ----------------- | ---------- | - | ------------- | - | -------- | -------------- |  | - | ---------- | - |  | - | --------- | -
|                                      |  | December 31, 2008 |            |   | June 30, 2009 |  
|                                      |  | CarryingAmount    |            |   | FairValue     |   |          | CarryingAmount |  |   | FairValue  |  
|Cash and cash equivalents             |  | $                 | 33,241     |   |               | $ | 33,241   |                |  | $ | 91,203     |   |  | $ | 91,203    |  
|Energy commodity derivatives deposit  |  |                   | (18,994    | ) |               |   | (18,994  | )              |  |   | 25,609     |   |  |   | 25,609    |  
|Acquisition-related escrow deposits   |  |                   |           |   |               |   |         |                |  |   | 14,800     |   |  |   | 14,800    |  
|Long-term receivables                 |  |                   | 7,119      |   |               |   | 5,249    |                |  |   | 6,270      |   |  |   | 5,739     |  
|Energy commodity derivative contracts |  |                   | 20,200     |   |               |   | 20,200   |                |  |   | (17,279    | ) |  |   | (17,279   | )
|Debt                                  |  |                   | (1,083,485 | ) |               |   | (934,975 | )              |  |   | (1,314,520 | ) |  |   | 1,303,380 |  
|Interest rate swaps:                  |  |                   |            |   |               |   |          |                |  |   |            |   |  |   |           |  
|$50.0 million (July 2008)             |  |                   | 7,542      |   |               |   | 7,542    |                |  |   | 3,876      |   |  |   | 3,876     |  
|$50.0 million (December 2008)         |  |                   | (1,770     | ) |               |   | (1,770   | )              |  |   | 2,181      |   |  |   | 2,181     |  
|$75.0 million (June 2009)             |  |                   |           |   |               |   |         |                |  |   | 1,457      |   |  |   | 1,457     |  
|$75.0 million (June 2009)             |  |                   |           |   |               |   |         |                |  |   | 1,457      |   |  |   | 1,457     |  

Fair Value Measurements

The following tables summarize the fair value measurements of MMPs NYMEX commodity contracts and interest rate swap agreements as of
December 31, 2008 and June 30, 2009, based on the three levels established by SFAS No. 157, Fair Value Measurements (in thousands):



|                                               |  |       |         |   |                                                             |   |         |                                           |  |   |                                        |   |  |   |  
|---------------------------------------------- |  | ----- | ------- | - | ----------------------------------------------------------- | - | ------- | ----------------------------------------- |  | - | -------------------------------------- | - |  | - | -
|                                               |  |       |         |   | Asset Fair Value Measurements as ofDecember 31, 2008 using:
|                                               |  | Total |         |   | Quoted Prices inActive Marketsfor IdenticalAssets(Level 1)  |   |         | SignificantOtherObservableInputs(Level
2) |  |   | SignificantUnobservableInputs(Level
3)
|NYMEX commodity contracts                      |  | $     | 20,200  |   |                                                             | $ | 20,200  |                                           |  | $ |                                       |   |  | $ | 
|Interest rate swap agreements (date executed): |  |       |         |   |                                                             |   |         |                                           |  |   |                                        |   |  |   |  
|$50.0 million (July 2008)                      |  |       | 7,542   |   |                                                             |   |        |                                           |  |   | 7,542                                  |   |  |   | 
|$50.0 million (December 2008)                  |  |       | (1,770  | ) |                                                             |   |        |                                           |  |   | (1,770                                 | ) |  |   | 
|                                               |  |      
|                                               |  |       |         |   | Asset Fair Value Measurements as ofJune 30, 2009 using:    
|                                               |  | Total |         |   | Quoted Prices inActive Marketsfor IdenticalAssets(Level 1)  |   |         | SignificantOtherObservableInputs(Level
2) |  |   | SignificantUnobservableInputs(Level
3)
|NYMEX commodity contracts:                     |  | $     | (17,279 | ) |                                                             | $ | (17,279 | )                                         |  | $ |                                       |   |  | $ | 
|Interest rate swap agreements (date executed): |  |       |         |   |                                                             |   |         |                                           |  |   |                                        |   |  |   |  
|$50.0 million (July 2008)                      |  |       | 3,876   |   |                                                             |   |        |                                           |  |   | 3,876                                  |   |  |   | 
|$50.0 million (December 2008)                  |  |       | 2,181   |   |                                                             |   |        |                                           |  |   | 2,181                                  |   |  |   | 
|$75.0 million (June 2009)                      |  |       | 1,457   |   |                                                             |   |        |                                           |  |   | 1,457                                  |   |  |   | 
|$75.0 million (June 2009)                      |  |       | 1,457   |   |                                                             |   |        |                                           |  |   | 1,457                                  |   |  |   | 



23



---

##### Table of Contents

MAGELLAN MIDSTREAM HOLDINGS, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



|14. | Assignment of Supply Agreement
|--- | ------------------------------

As part of
MMPs acquisition of a pipeline system in October 2004, MMP assumed a third-party supply agreement. Under this agreement, MMP was obligated to supply petroleum products to one of its customers until 2018. At the time of this acquisition, MMP
believed that the profits it would receive from the supply agreement were below the fair value of its tariff-based shipments on this pipeline and established a liability for the expected shortfall. On March 1, 2008, MMP assigned this supply
agreement and sold related inventory of $47.6 million to a third-party entity. Further, MMP returned its former customers cash deposit, which was $16.5 million at the time of the assignment. During first quarter 2008, MMP obtained a full
release from the supply customer; therefore, MMP has no future obligation to perform under this supply agreement, even in the event the third-party assignee is unable to perform its obligations under the agreement. As a result, MMP wrote off the
unamortized amount of the liability and recognized a gain of $26.5 million in the first quarter 2008.



|15. | Simplification Agreement
|--- | ------------------------

In March 2009, we and our
general partner and MMP and its general partner entered into an Agreement Relating to Simplification of Capital Structure (the Simplification Agreement). Pursuant to the Simplification Agreement, if approved by both our and
MMPs unitholders, we will amend and restate our existing partnership agreement to provide for the transformation of the incentive distribution rights and approximate 2% general partner interest owned by MMP GP, MMPs general partner, into
common units in MMP and a non-economic general partner interest (the transformation). Once the transformation is complete, MMP GP, our wholly-owned subsidiary, will distribute the common units in MMP that it receives in the
transformation to us (the unit distribution). Once the transformation and unit distribution are complete, pursuant to a Contribution and Assumption Agreement among us, MGG MH (our general partner), MMP and MMP GP (MGGs general
partner): (i) we will contribute 100% of our member interests in our general partner to MMPs general partner; (ii) we will contribute 100% of the member interests in MMPs general partner to MMP; (iii) we will contribute to
MMP all of our cash and assets, other than the common units in MMP we receive in the unit distribution; and (iv) MMP will assume all of our liabilities (collectively, the contributions). Once the transformation, unit
distribution and contributions are complete, we will dissolve and wind-up and distribute the common units in MMP we receive in the unit distribution to our unitholders (the redistribution).

Pursuant to the Simplification Agreement, we will receive approximately 39.6 million of MMP common units in the transformation and unit distribution
and each of our unitholders will receive 0.6325 of MMPs common units in the redistribution for each of our common units. MMPs unitholders will continue to own their existing common units.

Currently, MMP is a consolidated subsidiary of ours. We control and operate MMP through our 100% ownership interest in MMPs general
partner. Assuming the simplification of the capital structure as described above is approved by both our and MMPs unitholders, our general partner and MMPs general partner will legally become wholly-owned subsidiaries of MMP and we
will be dissolved. For accounting purposes, however, we will be considered the accounting acquirer of our non-controlling interest. Therefore, in accordance with SFAS No. 160, Non-Controlling Interests in Consolidated Financial
Statements, the changes in our ownership interest of MMP will be accounted for as an equity transaction and no gain or loss will be recognized as a result of the simplification of the capital structure.

MMP GP will continue to manage MMP after the simplification and MMPs management team will continue in their respective roles. Additionally, the
three independent members of our general partners board of directors will join the board of directors of MMPs general partner following completion of the simplification.

The terms of the Simplification Agreement were unanimously approved by the conflicts committee of the board of directors of our general partner and
MMPs general partner. Each conflicts committee is comprised solely of independent directors and was previously delegated authority by the board of directors to negotiate and authorize the terms of the simplification. The other member of our
general partners board of directors, Patrick C. Eilers, also serves as an independent member of MMPs general partners board of directors.

During the three and six months ended June 30, 2009, we incurred $1.3 million and $6.7 million of costs, respectively (including $0.9 million and $3.8 million, respectively, incurred by MMP), associated with the
simplification of our capital structure. In accordance with SFAS No. 160, we charged these costs to equity. The amount for the six months ended June 30, 2009 was reported under the caption Simplification of capital structure in
the financing activities section of our consolidated statements of cash flows.



24



---

##### Table of Contents

MAGELLAN MIDSTREAM HOLDINGS, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



|16. | Reimbursable Costs
|--- | ------------------

The reimbursable costs reported
as current assets on our consolidated balance sheets were $8.2 million and $13.4 million at December 31, 2008 and June 30, 2009, respectively. These balances primarily represent costs we have incurred related to claims we have not yet
filed with our insurance carriers but for which we expect to be reimbursed.



|17. | Subsequent Events
|--- | -----------------

We evaluated subsequent events
through August 4, 2009, the date we issued our consolidated statements of income and consolidated statements of comprehensive income for the three and six months ended June 30, 2008 and 2009, our consolidated balance sheets as of
December 31, 2008 and June 30, 2009 and our consolidated statements of cash flows for the six months ended June 30, 2008 and 2009. No recognizable subsequent events occurred during this period.

The following non-recognizable events occurred during the period in which we evaluated subsequent events:



| |  |  | On July 29, 2009, MMP acquired substantially all of the assets of Longhorn Partners Pipeline, L.P. (Longhorn) for $250.0 million plus the
fair market value of the line fill of $86.1 million. The assets of Longhorn include an approximate 700-mile common carrier pipeline system that transports refined petroleum products from Houston to El Paso, Texas, a terminal in El
Paso, Texas comprised of a 5-bay truck loading rack and over 900,000 barrels of storage.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | On July 27, 2009, MMP GP declared a quarterly distribution of $0.71 per MMP unit to be paid on August 14, 2009, to MMP unitholders of record at the close
of business on August 7, 2009, which will result in distribution payments to the MMP limited partners and MMP GP of $47.5 million and $23.5 million, respectively. We will receive approximately $23.5 million of that distribution as a result of
our ownership interest in MMP GP, which owns a general partner interest and the incentive distribution rights in MMP (see Note 12Distributions for details).
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | On July 27, 2009, our general partner declared a quarterly distribution of $0.359 per unit to be paid on August 14, 2009, to unitholders of record at the
close of business on August 7, 2009. The total cash distributions to be paid are $22.5 million (see Note 12Distributions for details).
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



25



---

##### Table of Contents

|ITEM 2. | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|------- | -------------------------------------------------------------------------------------

Introduction

We own and control Magellan GP, LLC (MMP GP), which is the general partner of Magellan Midstream Partners, L.P. (MMP), a publicly traded limited partnership. MMP is principally engaged in the transportation, storage
and distribution of refined petroleum products. Our operating cash flows are derived through our ownership interest in MMPs general partner, which owns the following:



| |  |  | the general partner interest in MMP, which currently entitles us to receive approximately 2% of the cash distributed by MMP; and
| | - |  | --------------------------------------------------------------------------------------------------------------------------------



| |  |  | 100% of the incentive distribution rights in MMP, which entitles us to receive increasing percentages, up to a maximum of 48%, of any incremental cash distributed
by MMP as certain target distribution levels are reached in excess of $0.289 per MMP unit in any quarter.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Since we own
and control MMP GP, we reflect our ownership interest in MMP on a consolidated basis. The publicly held limited partner interests in MMP are allocated a portion of our net income as reflected in the allocation of net income section in our results of
operations. We currently have no separate operating activities apart from those conducted by MMP, and our operating cash flows are derived solely from cash distributions from MMP.

Our consolidated financial statements are similar to MMPs. Accordingly, the following discussion of our financial position and results of
operations primarily reflects the operating activities and results of operations of MMP. Please read this discussion and analysis in conjunction with: (i) our accompanying interim consolidated financial statements and related notes and
(ii) our consolidated financial statements, related notes and managements discussion and analysis of financial condition and results of operations included in our Annual Report on Form 10-K for the year ended December 31, 2008.

Recent Developments

Simplification Agreement. In March 2009, we and our general partner and MMP and its general partner entered into an Agreement Relating to Simplification of Capital Structure (the Simplification
Agreement). Pursuant to the Simplification Agreement, if approval by both our and MMPs unitholders, MMP will amend and restate its existing partnership agreement to provide for the transformation of the incentive distribution rights and
approximate 2% general partner interest owned by MMP GP, its general partner, into MMP common units and a non-economic general partner interest (the transformation). Once the transformation is complete, MMP GP, our wholly-owned
subsidiary, will distribute the MMP common units it receives in the transformation to us (the unit distribution). Once the transformation and unit distribution are complete, pursuant to a Contribution and Assumption Agreement among us,
Magellan Midstream Holdings GP, LLC (our general partner), MMP and MMP GP: (i) we will contribute 100% of our member interests in our general partner to; (ii) we will contribute 100% of the member interests in MMPs general partner to
MMP; (iii) we will contribute to MMP all of our cash and assets, other than the MMP common units we receive in the unit distribution; and (iv) MMP will assume all of our liabilities (collectively, the contributions). Once the
transformation, unit distribution and contributions are complete, pursuant to the Simplification Agreement, we will dissolve and wind-up and distribute the MMP common units we receive in the distribution to our unitholders (the
redistribution).

Pursuant to the Simplification Agreement, we will receive approximately 39.6 million MMP common units in
the transformation and unit distribution and each of our unitholders will receive 0.6325 MMP common units in the redistribution for each of our common units. MMP unitholders will continue to own their existing MMP common units.

Currently, MMP is a consolidated subsidiary of ours. We control and operate MMP through our 100% ownership interest in its general partner. Assuming the
simplification of the capital structure as described above is approved by both our and MMPs unitholders, our general partner and MMPs general partner will legally become wholly-owned subsidiaries of MMP and we will be dissolved. For
accounting purposes, however, we will be considered the accounting acquirer of our non-controlling interest. Therefore, in accordance with Statement of Financial Accounting Standard (SFAS) No. 160, Non-Controlling Interests in
Consolidated Financial Statements, the changes in our ownership interest in MMP will be accounted for as an equity transaction and no gain or loss will be recognized as a result of the simplification of the capital structure.

MMPs general partner will continue to manage MMP after the simplification and its management team will continue in their respective roles.
Additionally, the three independent members of our general partners board of directors will join the board of directors of MMPs general partner following completion of the simplification. The other member of our general partners
board of directors, Patrick C. Eilers, also serves as an independent member of MMPs general partners board of directors.



26



---

##### Table of Contents

The terms of the Simplification Agreement were unanimously approved by the conflicts committee of the
board of directors of our general partner and MMPs general partner. Each conflicts committee is comprised solely of independent directors and was previously delegated authority by the board of directors to negotiate and authorize the terms of
the simplification.

The simplification is expected to be consummated in the third quarter of 2009, subject to customary closing conditions
and majority approval of our and MMPs unitholders.

We and MMP have filed a joint proxy statement/prospectus and other documents with
the Securities and Exchange Commission (SEC) in relation to the simplification. Investors and security holders are urged to read these documents carefully because they contain important information regarding us, MMP and the
simplification. A definitive joint proxy statement/prospectus has been sent to our and MMPs unitholders seeking their approvals as contemplated by the Simplification Agreement. Investors and security holders may obtain a free copy of the joint
proxy statement/prospectus and other documents containing information about us and MMP at the SECs website at www.sec.gov. The meeting date for consideration of the Simplification Agreement is September 25, 2009. Unitholders of record on
July 27, 2009 are eligible to vote on this matter. Copies of the joint proxy statement/prospectus and the SEC filings incorporated by reference in the joint proxy statement/prospectus may also be obtained free of charge by contacting our
investor relations at (918) 574-7650, or by accessing www.magellanlp.com or www.mgglp.com.

We, MMP and the officers and directors of
the general partner of each partnership may be deemed to be participants in the solicitation of proxies from their security holders. Information about these persons can be found in the annual report and proxy statement for each partnership as filed
with the SEC, and additional information about such persons may be obtained from the joint proxy statement/prospectus.

This communication
shall not constitute an offer to sell or the solicitation of an offer to sell or the solicitation of an offer to buy any securities, nor shall there be any sale of securities in any jurisdiction in which such offer, solicitation or sale would be
unlawful prior to registration or qualification under the securities laws of any such jurisdiction.

Longhorn Pipeline Acquisition.
On July 29, 2009, MMP acquired substantially all of the assets of Longhorn Partners Pipeline, L.P. (Longhorn) for $250.0 million plus the fair market value of the line fill of $86.1 million. The assets of Longhorn
include an approximate 700-mile common carrier pipeline system that transports refined petroleum products from Houston to El Paso, Texas, a terminal in El Paso, Texas comprised of a 5-bay truck loading rack and over 900,000 barrels of
storage. The El Paso, Texas terminal serves local petroleum products demand and distributes product to connecting third-party pipelines for ultimate delivery to markets in Arizona and New Mexico.

MMP Debt Issuance.In June 2009, MMP issued $300.0 million of 6.55% notes due 2019. See Liquidity and Capital Resourcesbelow for
further discussion of this matter.

Cash distribution.During July 2009, the board of directors of our general partner
declared a quarterly cash distribution of $0.359 per unit for the period of April 1 through June 30, 2009. This quarterly cash distribution will be paid on August 14, 2009 to unitholders of record on August 7, 2009.

Overview of MMP

MMPs three operating segments include its:



| |  |  | petroleum products pipeline system, which is primarily comprised of an approximately 8,700-mile petroleum products pipeline system, including 49 terminals;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | petroleum products terminals, which principally includes seven marine terminal facilities and 27 inland terminals; and
| | - |  | ----------------------------------------------------------------------------------------------------------------------



| |  |  | ammonia pipeline system, representing an 1,100-mile ammonia pipeline and six associated terminals.
| | - |  | --------------------------------------------------------------------------------------------------



27



---

##### Table of Contents

Results of Operations

The results of our operations discussed below principally reflect the activities of MMP. Because our financial statements consolidate the results of MMP,
our financial statements are similar to MMPs. The differences in our financial statements primarily include the following adjustments:



| |  |  | Fair value adjustments to MMPs assets and liabilities. Our June 2003 acquisition of interests in MMP was recorded as a purchase business
combination. As a result, our consolidated financial statements reflect adjustments to the historical cost reflected on MMPs balance sheet for the fair value of our proportionate share of MMPs assets and liabilities at the time of our
acquisition. These fair value adjustments further result in certain differences between our income statement and MMPs income statement, as the depreciation, amortization, accretion or write-off of certain assets and liabilities is based on
different values;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Our capital structure. The partners capital on our balance sheet represents our partners capital as opposed to the capital reflected on
MMPs balance sheet, which reflects the ownership interests of all of its partners, including its owners other than us. Additionally, our consolidated balance sheet includes, within owners equity, non-controlling owners
interest in consolidated subsidiaries that reflect the proportion of MMP owned by its partners other than us. This balance sheet category is not reflected on MMPs balance sheet; and
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Our G&A expenses. We incur general and administrative (G&A) expenses that are independent from MMPs operations and are not
reflected on MMPs consolidated financial statements.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

We believe that investors benefit from having access to the
same financial measures being utilized by management. Operating margin, which is presented in the tables below, is an important measure used by MMPs management to evaluate the economic performance of MMPs core operations. This measure
forms the basis of MMPs internal financial reporting and is used by its management in deciding how to allocate capital resources between segments. Operating margin is not a generally accepted accounting principles (GAAP) measure,
but the components of operating margin are computed by using amounts that are determined in accordance with GAAP. A reconciliation of operating margin to operating profit, which is its nearest comparable GAAP financial measure, is included in the
tables below. Operating profit includes expense items, such as depreciation and amortization and affiliate G&A costs, which management does not consider when evaluating the core profitability of an operation. Additionally, product margin, which
MMP management primarily uses to evaluate the profitability of its petroleum products blending and fractionation activities, is provided in the tables below. Product margin is a non-GAAP measure; however, its components, product sales and product
purchases, are determined in accordance with GAAP.



28



---

##### Table of Contents

Three Months Ended June 30, 2008 Compared to Three Months Ended June 30, 2009



|                                                                     |  |                            |       |   |                                 |   |       |          |  |   |          |   |  |      |  
|-------------------------------------------------------------------- |  | -------------------------- | ----- | - | ------------------------------- | - | ----- | -------- |  | - | -------- | - |  | ---- | -
|                                                                     |  | Three Months EndedJune 30, |       |   | VarianceFavorable (Unfavorable) |  
|                                                                     |  | 2008                       |       |   | 2009                            |   |       | $ Change |  |   | % Change |  
|Financial Highlights ($ in millions, except operating statistics)    |  |                            |       |   |                                 |   |       |          |  |   |          |   |  |      |  
|                                                                     |  |                            |       |  
|Transportation and terminals revenues:                               |  |                            |       |   |                                 |   |       |          |  |   |          |   |  |      |  
|Petroleum products pipeline system                                   |  | $                          | 121.4 |   |                                 | $ | 122.0 |          |  | $ | 0.6      |   |  |     |  
|Petroleum products terminals                                         |  |                            | 36.0  |   |                                 |   | 40.7  |          |  |   | 4.7      |   |  | 13   |  
|Ammonia pipeline system                                              |  |                            | 6.0   |   |                                 |   | 5.3   |          |  |   | (0.7     | ) |  | (12  | )
|Intersegment eliminations                                            |  |                            | (0.8  | ) |                                 |   | (1.3  | )        |  |   | (0.5     | ) |  | (63  | )
|                                                                     |  |                            |       |   |                                 |   |       |          |  |   |          |   |  |      |  
|Total transportation and terminals revenues                          |  |                            | 162.6 |   |                                 |   | 166.7 |          |  |   | 4.1      |   |  | 3    |  
|Affiliate management fee revenue                                     |  |                            | 0.2   |   |                                 |   | 0.2   |          |  |   |         |   |  |     |  
|Operating expenses:                                                  |  |                            |       |   |                                 |   |       |          |  |   |          |   |  |      |  
|Petroleum products pipeline system                                   |  |                            | 39.8  |   |                                 |   | 44.4  |          |  |   | (4.6     | ) |  | (12  | )
|Petroleum products terminals                                         |  |                            | 15.7  |   |                                 |   | 15.1  |          |  |   | 0.6      |   |  | 4    |  
|Ammonia pipeline system                                              |  |                            | 2.8   |   |                                 |   | 3.2   |          |  |   | (0.4     | ) |  | (14  | )
|Intersegment eliminations                                            |  |                            | (1.5  | ) |                                 |   | (1.8  | )        |  |   | 0.3      |   |  | 20   |  
|                                                                     |  |                            |       |   |                                 |   |       |          |  |   |          |   |  |      |  
|Total operating expenses                                             |  |                            | 56.8  |   |                                 |   | 60.9  |          |  |   | (4.1     | ) |  | (7   | )
|                                                                     |  |                            |       |  
|Product margin:                                                      |  |                            |       |   |                                 |   |       |          |  |   |          |   |  |      |  
|Product sales revenues                                               |  |                            | 110.3 |   |                                 |   | 41.3  |          |  |   | (69.0    | ) |  | (63  | )
|Product purchases                                                    |  |                            | 75.3  |   |                                 |   | 41.0  |          |  |   | 34.3     |   |  | 46   |  
|                                                                     |  |                            |       |   |                                 |   |       |          |  |   |          |   |  |      |  
|Product margin                                                       |  |                            | 35.0  |   |                                 |   | 0.3   |          |  |   | (34.7    | ) |  | (99  | )
|Equity earnings                                                      |  |                            | 1.4   |   |                                 |   | 0.9   |          |  |   | (0.5     | ) |  | (36  | )
|                                                                     |  |                            |       |   |                                 |   |       |          |  |   |          |   |  |      |  
|Operating margin                                                     |  |                            | 142.4 |   |                                 |   | 107.2 |          |  |   | (35.2    | ) |  | (25  | )
|Depreciation and amortization expense                                |  |                            | 21.3  |   |                                 |   | 23.1  |          |  |   | (1.8     | ) |  | (8   | )
|G&A expense                                                          |  |                            | 19.0  |   |                                 |   | 20.2  |          |  |   | (1.2     | ) |  | (6   | )
|                                                                     |  |                            |       |   |                                 |   |       |          |  |   |          |   |  |      |  
|Operating profit                                                     |  |                            | 102.1 |   |                                 |   | 63.9  |          |  |   | (38.2    | ) |  | (37  | )
|Interest expense (net of interest income and interest capitalized)   |  |                            | 11.4  |   |                                 |   | 14.7  |          |  |   | (3.3     | ) |  | (29  | )
|Debt placement fee amortization expense                              |  |                            | 0.1   |   |                                 |   | 0.2   |          |  |   | (0.1     | ) |  | (100 | )
|Other income                                                         |  |                            | (0.3  | ) |                                 |   | (0.5  | )        |  |   | 0.2      |   |  | 67   |  
|                                                                     |  |                            |       |   |                                 |   |       |          |  |   |          |   |  |      |  
|Income before provision for income taxes                             |  |                            | 90.9  |   |                                 |   | 49.5  |          |  |   | (41.4    | ) |  | (46  | )
|Provision for income taxes                                           |  |                            | 0.5   |   |                                 |   | 0.4   |          |  |   | 0.1      |   |  | 20   |  
|                                                                     |  |                            |       |   |                                 |   |       |          |  |   |          |   |  |      |  
|Net income                                                           |  | $                          | 90.4  |   |                                 | $ | 49.1  |          |  | $ | (41.3    | ) |  | (46  | )
|                                                                     |  |                            |       |   |                                 |   |       |          |  |   |          |   |  |      |  
|Operating Statistics                                                 |  |                            |       |   |                                 |   |       |          |  |   |          |   |  |      |  
|                                                                     |  |                            |       |  
|Petroleum products pipeline system:                                  |  |                            |       |   |                                 |   |       |          |  |   |          |   |  |      |  
|Transportation revenue per barrel shipped                            |  | $                          | 1.169 |   |                                 | $ | 1.202 |          |  |   |          |   |  |      |  
|Volume shipped (million barrels)                                     |  |                            | 77.3  |   |                                 |   | 73.9  |          |  |   |          |   |  |      |  
|Petroleum products terminals:                                        |  |                            |       |   |                                 |   |       |          |  |   |          |   |  |      |  
|Marine terminal average storage utilized (million barrels per month) |  |                            | 22.8  |   |                                 |   | 26.2  |          |  |   |          |   |  |      |  
|Inland terminal throughput (million barrels)                         |  |                            | 28.3  |   |                                 |   | 27.9  |          |  |   |          |   |  |      |  
|Ammonia pipeline system:                                             |  |                            |       |   |                                 |   |       |          |  |   |          |   |  |      |  
|Volume shipped (thousand tons)                                       |  |                            | 227   |   |                                 |   | 171   |          |  |   |          |   |  |      |  

Transportation and terminals revenues increased by $4.1 million as shown below:



| |  |  | an increase in petroleum products pipeline system revenues of $0.6 million primarily attributable to higher revenues related to leased storage, partially offset by
lower transportation revenues. The higher leased storage revenues resulted from new storage capacity. The lower transportation revenues resulted from a decrease in distillate shipments reflecting weak trucking and rail demand, partially offset by an
increase in gasoline shipments reflecting an overall increase in consumer demand for gasoline;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



29



---

##### Table of Contents

| |  |  | an increase in petroleum products terminals revenues of $4.7 million due to higher revenues at both MMPs marine and inland terminals. Marine revenues
increased primarily due to operating results from additional storage tanks at MMPs Galena Park, Texas and Wilmington, Delaware facilities that were placed into service over the past year. Inland revenues benefitted from higher butane blending
and ethanol blending fees that offset lower throughput volumes; and
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | a decrease in ammonia pipeline system revenues of $0.7 million due to lower shipments resulting primarily from an increase in system maintenance and testing, which
negatively impacted volumes for the quarter, and unfavorable weather conditions.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Operating expenses increased by $4.1
million as shown below:



| |  |  | an increase in petroleum products pipeline system expenses of $4.6 million due primarily to a $12.1 million reduction to MMPs operating expenses in second
quarter 2008 due to the favorable settlement of a civil penalty related to historical product releases. Otherwise, current period costs were $8.0 million favorable due to more favorable product overages, lower maintenance spending resulting from
less testing and rehabilitation work being performed, and favorable power costs as a result of lower prices for natural gas and electricity in the current quarter;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | a decrease in petroleum products terminals expenses of $0.6 million primarily related to lower maintenance integrity costs;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------



| |  |  | an increase in ammonia pipeline system expenses of $0.4 million primarily due to an increase in system maintenance and testing.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------

Product sales revenues primarily resulted from MMPs petroleum products blending activities, terminal product gains and transmix fractionation.
Product margin decreased $34.7 million primarily because of the timing differences of when profits on product sales are recognized under forward sales contracts, which MMP was using in second quarter 2008, versus under New York Mercantile Exchange
(NYMEX) contracts, which MMP has been predominately using to hedge price changes for future product sales since third quarter 2008. MMP applied normal sales accounting to the forward sales contracts it entered into; therefore, all of the
profit on product sales under these agreements was recognized in the second quarter of 2008 when the physical delivery of the product occurred. Because the NYMEX contracts MMP has been using do not qualify for hedge accounting, MMP marks these
contracts to market at the end of each accounting period. NYMEX losses in the current quarter totaled $19.9 million, which contributed to the $34.7 million decrease in product margin for the period. However, $15.7 million of the current quarter
NYMEX losses were associated with commodity related activities that will occur in future periods. In addition, MMP recognized $3.5 million of profits from NYMEX contracts in prior periods associated with commodity related activities that occurred
this quarter. These two NYMEX events combined accounted for $19.2 million of the $34.7 million decrease in product margin for the period. Lower product prices in 2009 compared to 2008 account for most of the remaining variance.

Depreciation and amortization increased by $1.8 million principally related to expansion capital projects placed into service over the past year.

Affiliate G&A expense increased by $1.2 million due primarily to higher personnel costs, additional costs associated with potential
growth projects and higher equity-based incentive compensation expense. The increase in equity-based incentive compensation expense was principally due to the expense associated with the final tranche of the MMP unit awards issued in 2007 being
recognized over a shorter period.

Interest expense, net of interest income and interest capitalized, increased $3.3 million. MMPs
average debt outstanding, excluding fair value adjustments for interest rate hedges, increased to $1,178.8 million for the 2009 period from $945.1 million for the 2008 period principally due to borrowings for expansion capital expenditures. The
weighted-average interest rate on MMPs borrowings decreased to 5.3% in second quarter 2009 from 5.4% in second quarter 2008.



30



---

##### Table of Contents

Six Months Ended June 30, 2008 Compared to Six Months Ended June 30, 2009



|                                                                     |  |                          |       |   |                                 |   |       |          |  |   |          |   |  |      |  
|-------------------------------------------------------------------- |  | ------------------------ | ----- | - | ------------------------------- | - | ----- | -------- |  | - | -------- | - |  | ---- | -
|                                                                     |  | Six Months EndedJune 30, |       |   | VarianceFavorable (Unfavorable) |  
|                                                                     |  | 2008                     |       |   | 2009                            |   |       | $ Change |  |   | % Change |  
|Financial Highlights ($ in millions, except operating statistics)    |  |                          |       |   |                                 |   |       |          |  |   |          |   |  |      |  
|                                                                     |  |                          |       |  
|Transportation and terminals revenues:                               |  |                          |       |   |                                 |   |       |          |  |   |          |   |  |      |  
|Petroleum products pipeline system                                   |  | $                        | 227.9 |   |                                 | $ | 236.9 |          |  | $ | 9.0      |   |  | 4    |  
|Petroleum products terminals                                         |  |                          | 69.6  |   |                                 |   | 78.9  |          |  |   | 9.3      |   |  | 13   |  
|Ammonia pipeline system                                              |  |                          | 11.4  |   |                                 |   | 8.5   |          |  |   | (2.9     | ) |  | (25  | )
|Intersegment eliminations                                            |  |                          | (1.5  | ) |                                 |   | (2.6  | )        |  |   | (1.1     | ) |  | (73  | )
|                                                                     |  |                          |       |   |                                 |   |       |          |  |   |          |   |  |      |  
|Total transportation and terminals revenues                          |  |                          | 307.4 |   |                                 |   | 321.7 |          |  |   | 14.3     |   |  | 5    |  
|Affiliate management fee revenue                                     |  |                          | 0.4   |   |                                 |   | 0.4   |          |  |   |         |   |  |     |  
|Operating expenses:                                                  |  |                          |       |   |                                 |   |       |          |  |   |          |   |  |      |  
|Petroleum products pipeline system                                   |  |                          | 81.9  |   |                                 |   | 88.1  |          |  |   | (6.2     | ) |  | (8   | )
|Petroleum products terminals                                         |  |                          | 28.2  |   |                                 |   | 30.4  |          |  |   | (2.2     | ) |  | (8   | )
|Ammonia pipeline system                                              |  |                          | 5.1   |   |                                 |   | 6.3   |          |  |   | (1.2     | ) |  | (24  | )
|Intersegment eliminations                                            |  |                          | (3.0  | ) |                                 |   | (3.5  | )        |  |   | 0.5      |   |  | 17   |  
|                                                                     |  |                          |       |   |                                 |   |       |          |  |   |          |   |  |      |  
|Total operating expenses                                             |  |                          | 112.2 |   |                                 |   | 121.3 |          |  |   | (9.1     | ) |  | (8   | )
|                                                                     |  |                          |       |  
|Product margin:                                                      |  |                          |       |   |                                 |   |       |          |  |   |          |   |  |      |  
|Product sales revenues                                               |  |                          | 312.0 |   |                                 |   | 99.0  |          |  |   | (213.0   | ) |  | (68  | )
|Product purchases                                                    |  |                          | 252.9 |   |                                 |   | 93.6  |          |  |   | 159.3    |   |  | 63   |  
|                                                                     |  |                          |       |   |                                 |   |       |          |  |   |          |   |  |      |  
|Product margin                                                       |  |                          | 59.1  |   |                                 |   | 5.4   |          |  |   | (53.7    | ) |  | (91  | )
|Gain on assignment of supply agreement                               |  |                          | 26.5  |   |                                 |   |      |          |  |   | (26.5    | ) |  | (100 | )
|Equity earnings                                                      |  |                          | 1.8   |   |                                 |   | 1.4   |          |  |   | (0.4     | ) |  | (22  | )
|                                                                     |  |                          |       |   |                                 |   |       |          |  |   |          |   |  |      |  
|Operating margin                                                     |  |                          | 283.0 |   |                                 |   | 207.6 |          |  |   | (75.4    | ) |  | (27  | )
|Depreciation and amortization expense                                |  |                          | 42.3  |   |                                 |   | 46.3  |          |  |   | (4.0     | ) |  | (9   | )
|G&A expense                                                          |  |                          | 37.3  |   |                                 |   | 41.3  |          |  |   | (4.0     | ) |  | (11  | )
|                                                                     |  |                          |       |   |                                 |   |       |          |  |   |          |   |  |      |  
|Operating profit                                                     |  |                          | 203.4 |   |                                 |   | 120.0 |          |  |   | (83.4    | ) |  | (41  | )
|Interest expense (net of interest income and interest capitalized)   |  |                          | 22.7  |   |                                 |   | 29.1  |          |  |   | (6.4     | ) |  | (28  | )
|Debt placement fee amortization expense                              |  |                          | 0.3   |   |                                 |   | 0.4   |          |  |   | (0.1     | ) |  | (33  | )
|Other income                                                         |  |                          | (0.3  | ) |                                 |   | (0.6  | )        |  |   | 0.3      |   |  | 100  |  
|                                                                     |  |                          |       |   |                                 |   |       |          |  |   |          |   |  |      |  
|Income before provision for income taxes                             |  |                          | 180.7 |   |                                 |   | 91.1  |          |  |   | (89.6    | ) |  | (50  | )
|Provision for income taxes                                           |  |                          | 1.0   |   |                                 |   | 0.8   |          |  |   | 0.2      |   |  | 20   |  
|                                                                     |  |                          |       |   |                                 |   |       |          |  |   |          |   |  |      |  
|Net income                                                           |  | $                        | 179.7 |   |                                 | $ | 90.3  |          |  | $ | (89.4    | ) |  | (50  | )
|                                                                     |  |                          |       |   |                                 |   |       |          |  |   |          |   |  |      |  
|Operating Statistics                                                 |  |                          |       |   |                                 |   |       |          |  |   |          |   |  |      |  
|                                                                     |  |                          |       |  
|Petroleum products pipeline system:                                  |  |                          |       |   |                                 |   |       |          |  |   |          |   |  |      |  
|Transportation revenue per barrel shipped                            |  | $                        | 1.161 |   |                                 | $ | 1.174 |          |  |   |          |   |  |      |  
|Volume shipped (million barrels)                                     |  |                          | 146.2 |   |                                 |   | 145.6 |          |  |   |          |   |  |      |  
|Petroleum products terminals:                                        |  |                          |       |   |                                 |   |       |          |  |   |          |   |  |      |  
|Marine terminal average storage utilized (million barrels per month) |  |                          | 22.8  |   |                                 |   | 25.6  |          |  |   |          |   |  |      |  
|Inland terminal throughput (million barrels)                         |  |                          | 55.4  |   |                                 |   | 53.9  |          |  |   |          |   |  |      |  
|Ammonia pipeline system:                                             |  |                          |       |   |                                 |   |       |          |  |   |          |   |  |      |  
|Volume shipped (thousand tons)                                       |  |                          | 447   |   |                                 |   | 295   |          |  |   |          |   |  |      |  

Transportation and terminals revenues increased $14.3 million as shown below:



| |  |  | an increase in petroleum products pipeline system revenues of $9.0 million primarily attributable to higher revenues related to leased storage, ethanol blending and
higher transportation revenues. The higher leased storage revenues resulted from new storage capacity. Transportation revenues increased as a result of higher average tariffs due in part to our mid-year tariff escalations. Transportation volumes
were down slightly between periods as an increase in gasoline shipments was offset by lower diesel and aviation fuel shipments;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



31



---

##### Table of Contents

| |  |  | an increase in petroleum products terminals revenues of $9.3 million due to higher revenues at both MMPs marine and inland terminals. Marine revenues
increased primarily at MMPs Galena Park, Texas and Wilmington, Delaware facilities due to leasing new storage tanks placed in service over the past year and higher storage rates. Inland revenues benefitted from higher fees due to ethanol
blending; and
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | a decrease in ammonia pipeline system revenues of $2.9 million due to lower shipments primarily resulting from operational issues at two of MMPs
customers plants during first quarter 2009, increased system maintenance and testing during second quarter 2009 and unfavorable spring 2009 weather conditions, which slowed demand for ammonia, partially offset by higher average tariffs.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Operating expenses increased by $9.1 million as shown below:



| |  |  | an increase in petroleum products pipeline system expenses of $6.2 million due primarily to a $12.1 million reduction to operating expenses in 2008 resulting from
the favorable settlement of a civil penalty related to historical product releases. Otherwise, current period costs were $6.3 million favorable due to lower power costs resulting from lower prices for natural gas and electricity, more favorable
product overages and lower environmental expenses, partially offset by higher maintenance spending resulting from more testing and rehabilitation work being performed and higher personnel costs;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | an increase in petroleum products terminals expenses of $2.2 million due primarily to gains recognized in 2008 from insurance proceeds received for hurricane
damages sustained during 2005. Additionally, higher personnel costs contributed to the increase; and
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | an increase in ammonia pipeline system expenses of $1.2 million primarily due to an increase in system maintenance and testing and higher environmental costs in
2009 resulting from increases in several environmental accruals related to historical product releases.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Product sales
revenues primarily resulted from MMPs petroleum products blending activities, terminal product gains and transmix fractionation. Product margin decreased $53.7 million primarily because of the timing differences of when profits on product
sales are recognized under forward sales contracts, which MMP was using in first and second quarters of 2008, versus under NYMEX contracts, which MMP has been predominately using to hedge price changes for future product sales since third quarter
2008. MMP applied normal sales accounting to the forward sales contracts it entered into; therefore, all of the profit on product sales under these agreements that matured in the first and second quarters of 2008 was recognized in those periods,
which was when the physical sale of the product occurred. Because the NYMEX contracts MMP has been using do not qualify for hedge accounting, MMP marks these contracts to market at the end of each accounting period. Year-to-date 2009 NYMEX losses
totaled $23.4 million, which contributed to the $53.7 million decrease in product margins for the period. However, $17.3 million of these losses were associated with commodity related activities that will occur in future periods. In addition, MMP
recognized $20.2 million of profits from NYMEX contracts during 2008 associated with commodity related activities that occurred during 2009. These two NYMEX events combined accounted for $37.5 million of the $53.7 million decrease in product margin
for the period. Lower product prices in 2009 compared to 2008 account for most of the remaining variance.

The 2008 period benefited from a
$26.5 million gain on the assignment of a third-party supply agreement during March 2008. The gain resulted from the write-off of the unamortized amount of a liability MMP recognized related to the fair value of the agreement, which MMP assumed as
part of its acquisition of certain pipeline assets in October 2004.

Depreciation and amortization expense increased by $4.0 million
related to expansion capital projects placed into service over the past year.

Affiliate G&A expense increased by $4.0 million
primarily due to higher equity-based incentive compensation expense, higher personnel costs and higher costs associated with potential growth projects. Equity-based incentive compensation expense increased principally due to additional accruals
recognized from the modification of the 2008 MMP unit awards and because the expense associated with the final tranche of the MMP unit awards issued in 2007 is being recognized over a shorter period.

Interest expense, net of interest income and interest capitalized, increased $6.4 million. Our average consolidated debt outstanding, excluding fair
value adjustments for interest rate hedges, increased to $1,135.9 million for the 2009 period from $951.4 million for the 2008 period principally due to MMPs borrowings for expansion capital expenditures. The weighted-average interest rate on
MMPs borrowings increased to 5.5% in 2009 from 5.4% in 2008.



32



---

##### Table of Contents

Liquidity and Capital Resources

Cash Flows and Capital Expenditures

Net cash provided by operating activities was $215.8 million and $91.8 million for the six months ended June 30, 2008 and 2009, respectively. The $124.0 million decrease from 2008 to 2009 was primarily attributable to:



| |  |  | a decrease in net income of $62.9 million, excluding the $26.5 million non-cash gain on assignment of the supply agreement in 2008;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------



| |  |  | a $70.2 million decrease resulting from an $25.4 million increase in inventory in 2009 versus a $44.8 million decrease in inventory in 2008. The increase in 2009 is
primarily due to additional purchases of natural gas liquids inventory used for MMPs petroleum products blending activity to take advantage of favorable market conditions. The decrease in 2008 is primarily due to the sale of petroleum products
inventory when MMP assigned its product supply agreement to a third party in March 2008; and
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | a $25.4 million decrease resulting from a $2.5 million decrease in accrued product purchases in 2009 versus a $22.9 million increase in 2008 due primarily to the
timing of invoices received from vendors and suppliers.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

These decreases were partially offset by:



| |  |  | an $18.5 million favorable cash flow variance resulting from the repayment of the supply agreement deposit in 2008 associated with the assignment of MMPs
product supply agreement to a third party; and
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | a $9.4 million increase resulting from a $3.6 million decrease in environmental liabilities in 2009 versus a $13.0 million decrease in environmental liabilities in
2008. The decrease in environmental liabilities during 2008 is principally due to the favorable settlement of MMPs petroleum products Environmental Protection Agency (EPA) issue.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Net cash used by investing activities for the six months ended June 30, 2008 and 2009 was $135.2 million and $114.7 million, respectively. During
2009, MMP spent $96.4 million for capital expenditures and $14.8 million for escrow deposits associated with acquisitions MMP expects to complete during third quarter 2009. Capital expenditures in 2009 included $22.4 million for maintenance capital,
including $1.1 million of spending that would have been covered by MMPs indemnification settlement with a former affiliate or by insurance, and $74.0 million for expansion capital. During 2008, MMP spent $132.0 million for capital
expenditures, which included $18.2 million for maintenance capital, including $2.1 million of spending that would have been covered by MMPs indemnification settlement or by insurance, and $113.8 million for expansion capital. Additionally, MMP
acquired a petroleum products terminal in Bettendorf, Iowa for $12.0 million in first quarter 2008.

Net cash provided (used) by financing
activities for the six months ended June 30, 2008 and 2009 was $(81.2) million and $79.2 million, respectively. During 2009, borrowings under notes (net of discounts) of $299.0 million were used to repay $208.3 million of borrowings on
MMPs revolving credit facility, with the balance to be used for general purposes, including capital expenditures. Net borrowings on the revolver during 2009, prior to MMPs repayment of the $208.3 million in June 2009, were $138.3
million. Additionally, we paid cash distributions of $45.0 million to our unitholders and MMP paid cash distributions of $95.1 million to its owners other than us. During 2008, we paid cash distributions of $39.4 million to our unitholders and MMP
paid cash distributions of $88.8 million to its owners other than us, while net borrowings on MMPs revolving credit facility, primarily to finance expansion capital projects and acquisitions, were $36.3 million.

MMPs general partner declared a quarterly distribution of $0.71 per MMP limited partner unit associated with the second quarter of 2009, which will
result in distribution payments to the MMP limited partners and MMPs general partner of $47.5 million and $23.5 million, respectively. We will receive $23.5 million of these distributions related to our ownership of the general partner
interest and incentive distribution rights in MMP. As a result, our general partner declared an initial quarterly distribution of $0.359 for each of our limited partner units also associated with the second quarter of 2009. The total
distribution to be paid on our 62.6 million outstanding limited partner units will be $22.5 million. If we continue to pay cash distributions at this current level and the number of outstanding units remains the same, we will pay total cash
distributions of $90.0 million on an annual basis.



33



---

##### Table of Contents

Capital Requirements

Historically, we have not had any material capital requirements separate from those of MMP, and we do not expect to in the future. MMPs businesses require continual investment to upgrade or enhance existing
operations and to ensure compliance with safety and environmental regulations. Capital spending for MMPs businesses consists primarily of:



| |  |  | maintenance capital expenditures, such as those required to maintain equipment reliability and safety and to address environmental regulations; and
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | expansion capital expenditures to acquire additional complementary assets to grow MMPs business and to expand or upgrade its existing facilities, which we
refer to as organic growth projects. Organic growth projects include capital expenditures that increase storage or throughput volumes or develop pipeline connections to new supply sources.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

During second quarter 2009, MMPs maintenance capital spending was $11.1 million, including $1.2 million of spending that would have been covered by
MMPs indemnification settlement with a former affiliate or by insurance. For the six months ended June 30, 2009, MMPs maintenance capital spending was $22.4 million, including $2.1 million of spending that would have been covered by
MMPs indemnification settlement with a former affiliate or by insurance. MMP has received the entire $117.5 million under its indemnification settlement agreement.

For 2009, MMP expects to incur maintenance capital expenditures for its existing businesses of approximately $52.0 million, including $7.0 million of maintenance capital that has already been reimbursed to MMP through
its indemnification settlement or will be reimbursed by third parties and $7.0 million of transition capital related to the acquisition of substantially all of the assets of Longhorn Pipeline.

In addition to maintenance capital expenditures, MMP also incurs expansion capital expenditures at its existing facilities. During second quarter 2009,
MMP spent $37.7 million for organic growth projects. For the six months ended June 30, 2009, MMP has spent $74.0 million for organic growth projects. Based on the progress of expansion projects already underway, MMP expects to spend
approximately $250.0 million of organic growth capital during 2009, with an additional $90.0 million in future years to complete these projects. Further, we have spent $250.0 million on the acquisition of the Longhorn Pipeline assets during July
2009.

Liquidity

As of
June 30, 2009, total debt reported on our consolidated balance sheet was $1,314.5 million. The difference between this amount and the $1,300.0 million face value of MMPs outstanding debt results from gains and losses realized on
various cash flow hedges and unamortized discounts on debt issuances.

Our Debt

As of June 30, 2009, we had no debt outstanding other than MMPs debt, which is consolidated on our financial statements.

Working Capital Loan.In May 2009, we entered into a loan agreement with an independent financial institution which matures in May
2010. Borrowings under the new loan agreement may not exceed $3.5 million, will be unsecured and will bear interest at the greater of 4.25% or one-year LIBOR plus 2.25%. There were no borrowings under this facility as of June 30, 2009.

MMP Debt

Revolving Credit Facility.The total borrowing capacity under MMPs revolving credit facility, which matures in September 2012, is $550.0 million. Borrowings under the facility are unsecured and bear interest at LIBOR plus a
spread ranging from 0.3% to 0.8% based on MMPs credit ratings and amounts outstanding under the facility. Additionally, a commitment fee is assessed at a rate from 0.05% to 0.125%, depending on MMPs credit ratings. Borrowings under this
facility are used primarily for general purposes, including capital expenditures. As of June 30, 2009, there was no outstanding balance under this facility; however, $3.9 million was obligated for letters of credit. Amounts obligated for
letters of credit are not reflected as debt on our consolidated balance sheets.

6.45% Notes due 2014.In May 2004, MMP sold $250.0
million of 6.45% notes due 2014 in an underwritten public offering at 99.8% of par. Including the impact of amortizing the gains realized on pre-issuance hedges associated with these notes, the effective interest rate of these notes is 6.3%.

5.65% Notes due 2016.In October 2004, MMP sold $250.0 million of 5.65% notes due 2016 in an underwritten public offering at 99.9%
of par. The outstanding principal amount of the notes was increased by $3.3 million at June 30, 2009 for the unamortized portion of a gain realized upon termination of a related interest rate swap. Including the impact of amortizing this
gain, as well as gains realized on pre-issuance hedges associated with these notes, the effective interest rate of these notes is 5.7%.



34



---

##### Table of Contents

6.40% Notes due 2018. In July 2008, MMP issued $250.0 million of 6.40% notes due 2018 in an
underwritten public offering. The outstanding principal amount of the notes was increased by $11.0 million at June 30, 2009 for the unamortized portion of gains realized upon termination or discontinuation of hedge accounting treatment of
associated interest rate swaps. Including the impact of amortizing these gains, the effective interest rate of these notes is 5.9%.

6.55% Notes due 2019.In June 2009, MMP issued $300.0 million of 6.55% notes due 2019 in an underwritten public offering. The notes were issued for the discounted price of 99.7%, or $299.0 million. Net proceeds from the offering,
after underwriter discounts of $2.0 million and offering costs of $0.1 million that we have incurred through June 30, 2009, were $296.9 million. The net proceeds were used to repay the $208.3 million of borrowings outstanding under MMPs
revolving credit facility at that time, and the balance will be used for general purposes, including capital expenditures. In connection with this offering, MMP entered into interest rate swap agreements to effectively convert $150.0 million of
these notes to floating-rate debt (see Interest Rate Derivatives, below). The outstanding principal amount of the notes was increased by $2.9 million at June 30, 2009 for the fair value of the associated interest rate swap agreements.
Including the impact of these agreements, the weighted-average interest rate of these notes at June 30, 2009 was 5.4%.

6.40% Notes due 2037.In April 2007, MMP issued $250.0 million of 6.40% notes due 2037 in an underwritten public offering at 99.6% of par. Including the impact of amortizing the gains realized on pre-issuance hedges associated with
these notes, the effective interest rate on these notes is 6.3%.

Interest Rate Derivatives. MMP uses interest rate derivatives to
help manage interest rate risk. As of June 30, 2009, MMP had two offsetting interest rate swap agreements outstanding:



| |  |  | In July 2008, MMP entered into a $50.0 million interest rate swap agreement (Derivative A) to hedge against changes in the fair value of a portion of
the $250.0 million of 6.40% notes due 2018. Derivative A effectively converted $50.0 million of those notes from a 6.40% fixed rate to a floating rate of six-month LIBOR plus 1.83%. Derivative A terminates in July 2018. MMP originally accounted for
Derivative A as a fair value hedge. On December 8, 2008, in order to capture the economic value of Derivative A at that time, MMP entered into an offsetting derivative, as described below, and discontinued hedge accounting. The $5.4 million
fair value of Derivative A at that time was recorded as an adjustment to long-term debt which is being amortized over the remaining life of the 6.40% fixed-rate notes due 2018. For the three and six months ended June 30, 2009, a loss of $2.5
million and $3.3 million, respectively, was recorded to other income on our consolidated statement of income resulting from the change in fair value of Derivative A.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | In December 2008, concurrent with the discontinuance of hedge accounting for Derivative A, MMP entered into an offsetting $50.0 million interest rate swap agreement
with a different financial institution pursuant to which MMP pays a fixed rate of 6.40% and receives a floating-rate of six-month LIBOR plus 3.23%. This agreement terminates in July 2018. MMP entered into this agreement to offset changes in the fair
value of Derivative A, excluding changes due to changes in counterparty credit risks. MMP did not designate this agreement as a hedge for accounting purposes. For the three and six months ended June 30, 2009, a gain of $3.0 million and $3.9
million, respectively, was recorded to other income on our consolidated statement of income resulting from the change in fair value of this agreement.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

In addition to the two interest rate swap agreements described above, MMP had the following interest rate swap agreements outstanding as of June 30, 2009:



| |  |  | In June 2009, MMP entered into a total of $150.0 million of interest rate swap agreements to hedge against changes in the fair value of a portion of the $300.0
million of 6.55% notes due 2019. MMP has accounted for these agreements as fair value hedges. These agreements effectively convert $150.0 million of MMPs 6.55% fixed-rate notes issued in June 2009 to floating rate debt. Under the terms of the
agreements, MMP will receive the 6.55% fixed rate of the notes and pay six-month LIBOR in arrears plus 2.18%. The agreements terminate in June 2019, which is the maturity date of the related notes. Payments will settle in January and July each year.
During each period, MMP will record the impact of these swaps based on the forward LIBOR curve. Any differences between actual LIBOR determined on the settlement date and MMPs estimate of LIBOR will result in an adjustment to MMPs
interest expense.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Credit Ratings. MMPs current corporate credit ratings are BBB by Standard and
Poors and Baa2 by Moodys Investor Services.



35



---

##### Table of Contents

Off-Balance Sheet Arrangements

None.

Contractual Obligations Update

During July 2009, MMP entered into an unconditional
agreement to acquire substantially all of the assets of Longhorn for $250.0 million plus the fair market value of the line fill of $86.1 million. This transaction was completed and the obligation settled in July 2009. This
obligation was not reflected in the contractual obligations table in our 2008 Annual Report on Form 10-K.

Environmental

MMPs operations are subject to federal, state and local environmental laws and
regulations. MMP has accrued liabilities for estimated costs at its facilities and properties. MMP records liabilities when environmental costs are probable and can be reasonably estimated. The determination of amounts recorded for environmental
liabilities involves significant judgments and assumptions by management. Due to the inherent uncertainties involved in determining environmental liabilities, it is reasonably possible that the actual amounts required to extinguish these
liabilities could be materially different from those MMP has recognized.

Ammonia EPA Issue.In February 2007, MMP
received notice from the Department of Justice (DOJ) that the EPA had requested the DOJ to initiate a lawsuit alleging violations of Sections 301 and 311 of the Clean Water Act (the Act) with respect to two releases of
anhydrous ammonia from MMPs ammonia pipeline system that was operated by a third party at the time of the releases. The DOJ stated that the maximum statutory penalty for alleged violations of the Act for both releases combined was
approximately $13.2 million. The DOJ also alleged that the third-party operator of MMPs ammonia pipeline was liable for penalties pursuant to Section 103 of the Comprehensive Environmental Response, Compensation and Liability Act for
failure to report the releases on a timely basis, with the statutory maximum for those penalties as high as $4.2 million for which the third-party operator has requested indemnification. In March 2007, MMP also received a demand from the third-party
operator for defense and indemnification in regards to a DOJ criminal investigation regarding whether certain actions or omissions of the third-party operator constituted violations of federal criminal statutes. The third-party operator subsequently
settled this criminal investigation with the DOJ by paying a $1.0 million fine. The DOJ stated in its notice to us that it does not expect MMP or the third-party operator to pay the penalties at the statutory maximum; however, it may seek injunctive
relief if the parties cannot agree on any necessary corrective actions. MMP has accrued an amount for these matters based on its best estimates that is less than the maximum statutory penalties. MMP is currently in discussions with the EPA, DOJ and
the third-party operator regarding these two releases. Adjustments to MMPs recorded liability, which could occur in the near term, could be material to MMPs and our results of operations and cash flows.

Other Items

NYMEX Contracts. MMP began using NYMEX contracts during third quarter of 2008 as economic hedges against changes in the future price of petroleum products. Gains and losses on these contracts are recognized in income
each period when these contracts are marked to market and realized when the related physical sale of the product occurs and the NYMEX contracts are settled. The following tables provide a summary of gains / (losses) realized in the current quarter
and the six months ended June 30, 2009, and the periods in which the related marked-to-market gains and losses were recognized in MMPs and our consolidated statement of income (in millions).



|                                                      |         |                   |         |      |                                                 |      |  |         |      |   |  |   |       |   |  |   |       |  
|----------------------------------------------------- | ------- | ----------------- | ------- | ---- | ----------------------------------------------- | ---- |  | ------- | ---- | - |  | - | ----- | - |  | - | ----- | -
|                                                      |         | Accounting Period |         |      | TotalMarked-to-MarketGains / (Losses)Recognized |     
|Period Physical Sale of Product Occurred / Will Occur |         | 2008              |         | 2009 |                                                 |     
|                                                      | 3rd Qtr |                   | 4th Qtr |      | 1st Qtr                                         |      |  | 2nd Qtr |      |  
|1stQuarter 2009                                       |         | $                 | 3.5     |      | $                                               | 11.8 |  | $       | (0.5 | ) |  | $ |      |   |  | $ | 14.8  |  
|2ndQuarter 2009                                       |         |                   | 1.0     |      |                                                 | 3.9  |  |         | (1.4 | ) |  |   | (4.2  | ) |  |   | (0.7  | )
|                                                      |         |                   |         |      |                                                 |      |  |         |      |   |  |   |       |   |  |   |       |  
|Year-to-Date                                          |         |                   | 4.5     |      |                                                 | 15.7 |  |         | (1.9 | ) |  |   | (4.2  | ) |  |   | 14.1  |  
|3rdQuarter 2009                                       |         |                   |        |      |                                                 |     |  |         | (0.6 | ) |  |   | (3.3  | ) |  |   | (3.9  | )
|4thQuarter 2009                                       |         |                   |        |      |                                                 |     |  |         | (1.0 | ) |  |   | (12.7 | ) |  |   | (13.7 | )
|1stQuarter 2010                                       |         |                   |        |      |                                                 |     |  |         |     |   |  |   | 0.3   |   |  |   | 0.3   |  
|                                                      |         |                   |         |      |                                                 |      |  |         |      |   |  |   |       |   |  |   |       |  
|Totals                                                |         | $                 | 4.5     |      | $                                               | 15.7 |  | $       | (3.5 | ) |  | $ | (19.9 | ) |  | $ | (3.2  | )
|                                                      |         |                   |         |      |                                                 |      |  |         |      |   |  |   |       |   |  |   |       |  



36



---

##### Table of Contents

Pipeline Tariff Increase. The Federal Energy Regulatory Commission regulates the
rates charged on interstate common carrier pipeline operations primarily through an index methodology, which establishes the maximum amount by which tariffs can be adjusted. Approximately 40% of MMPs tariffs are subject to this indexing
methodology while the remaining 60% of the tariffs can be adjusted at MMPs discretion based on competitive factors. The current approved methodology is the annual change in the producer price index for finished goods (PPI-FG) plus
1.3%. The change for 2008 was 6.3%, and MMP increased the majority of its tariffs by 7.6% on July 1, 2009. Through June 2009, the change in PPI-FG for 2009 is approximately negative 3%. If the change in this index remains at this level for the
full year 2009, MMP will be required to decrease tariffs in markets that are subject to the FERCs index methodology, which currently represent approximately 40% of MMPs markets, by approximately 2% in July 2010.

Unrecognized Product Gains. MMPs petroleum products terminals operations generate product overages and shortages that result
from metering inaccuracies, product evaporation or expansion, product releases and product contamination. Most of the contracts MMP has with its customers state that MMP bears the risk of loss (or gain) from these conditions. When MMPs
petroleum products terminals experience net product shortages, it recognizes expense for those losses in the periods in which they occur. When MMPs petroleum products terminals experience net product overages, it has product on hand for which
it has no cost basis. Therefore, these net overages are not recognized in MMPs financial statements until the associated barrels are either sold or used to offset product losses. The net unrecognized product overages for MMPs petroleum
products terminals operations had a market value of approximately $3.6 million as of June 30, 2009. However, the actual amounts MMP will recognize in future periods will depend on product prices at the time the associated barrels are either
sold or used to offset future product losses.

Affiliate Transactions. MMP owns a 50% interest in a crude oil pipeline
company and is paid a management fee for its operations. During the three and six months ended June 30, 2009, MMP received operating fees from this company of $0.2 million and $0.4 million, respectively, which MMP reported as affiliate
management fee revenue.

Because MMPs cash distributions have exceeded target levels as specified in its partnership agreement, MMP
GP receives approximately 50%, including its approximate 2% general partner interest, of any incremental cash distributed per MMP limited partner unit. Since we own MMP GP, we benefit from these cash distributions. During 2008 and 2009, cash
distributions paid to MMP GP by MMP based on MMP GPs general partner interest and incentive distribution rights totaled $40.8 million and $47.0 million, respectively. Until December 3, 2008, the executive officers of our general partner
collectively owned a direct interest in MGG Midstream Holdings, L.P. (MGG MH) of approximately 4% (MGG MH owned our general partner until December 3, 2008). The executive officers of our general partner, through their ownership in
MGG MH, indirectly benefited from MMPs cash distributions and directly benefited from our cash distributions. If the Simplification Agreement (see Recent DevelopmentsSimplification Agreement, above) is approved, once the
transformation, unit distribution and contributions are complete, MMPs general partner will own only a non-economic general partner interest in MMP and will no longer receive quarterly distributions from it. Like our other investors,
MMPs executive officers will receive 0.6325 units in MMP for each unit they own in us on the applicable record date as a part of the Simplification process.

New Accounting Pronouncements

In May 2009, The Financial Accounting
Standards Board (FASB) issued SFAS No. 165, Subsequent Events (as amended). This Statement requires the disclosure of subsequent events to be distinguished between recognized and non-recognized subsequent events. Further,
entities are required to include a description of the period through which subsequent events were evaluated. Our adoption of this Standard on June 30, 2009 did not have a material impact on our financial position results of operations or cash
flows.

In April 2009, the FASB issued FASB Staff Position (FSP) No. FAS 107-1 and Accounting Principles Board
(APB) 28-1, Interim Disclosures About Fair Value of Financial Instruments. This FSP amends SFAS No. 107 (FASB ASC 825-10) and APB Opinion No. 28: (FASB ASC 270-10) by requiring quarterly as well as annual disclosures of
the fair value of all financial instruments. The disclosures are to be in a form that makes it clear whether the fair value and carrying amounts represent assets or liabilities and how the carrying amounts relate to what is reported on the balance
sheet. Our adoption of this Standard on June 30, 2009 did not have a material impact on our financial position, results of operations or cash flows.

In April 2009, the FASB issued FSP No. FAS 141(R)-1, Accounting for Assets Acquired and Liabilities Assumed in a Business Combination that Arise from Contingencies. This FSP amends and clarifies FASB Statement
No. 141 (revised 2007), Business Combinations, to address application issues on the initial recognition and measurement, subsequent measurement and accounting, and disclosure of assets and liabilities arising from contingencies in a
business combination. This FSP is effective for assets or liabilities arising from contingencies in business combinations that occur following the start of the first fiscal year that begins on or after December 15, 2008. We do not expect that
the adoption of this FSP will have a material impact on our financial position, results of operations or cash flows.



37



---

##### Table of Contents

In December 2008, the FASB issued FSP No. FAS 132(R)-1, Employers Disclosures about
Postretirement Benefit Plan Assets. This FSP expands the disclosure requirements for employer pension plans and other postretirement benefit plans to include factors that are pertinent to an understanding of investment policies and
strategies. The additional disclosure requirements include: (i) for annual financial statements, the fair value of each major category of plan assets separately for pension and other postretirement plans, (ii) a narrative description
of the basis used to determine the expected long-term rate of return on asset assumption, (iii) information to enable users of financial statements to assess the inputs and valuation techniques used to develop fair value measurements of plan
assets at the annual reporting date and (iv) for fair value measurements using unobservable inputs, disclosure of the effect of the measurements on changes in plan assets for the period. This FSP is effective for fiscal years ending after
December 15, 2009, with early application permitted. Provisions of this FSP are not required for earlier periods that are presented for comparative purposes. Adoption of this FSP will not have a material impact on our financial
position, results of operations or cash flows.

In September 2008, the FASB issued Emerging Issues Task Force (EITF)
No. 08-6, Equity Method Investment Accounting Considerations. This EITF requires entities to measure its equity method investments initially at cost in accordance with SFAS No. 141(R) Business Combinations. Further,
the EITF clarified that entities should not separately test an investees underlying indefinite-lived intangible asset for impairment; however, they are required to recognize other-than-temporary impairments of an equity method investment
in accordance with APB No. 18, The Equity Method of Accounting for Investments in Common Stock. In addition, entities are required to account for a share issuance by an equity method investee as if the investor had sold a
proportionate share of its investment. Any gain or loss to the investor resulting from an investees share issuance is to be recognized in earnings. We adopted this EITF on January 1, 2009, which is applicable for both interim and annual
periods and is to be applied prospectively. Our adoption of this EITF did not have a material impact on our financial position, results of operations or cash flows.

In June 2008, the FASB issued FSP No. EITF 03-6-1, Determining Whether Instruments Granted in Share-Based Payment Transactions are Participating Securities. This FSP clarified that unvested share-based payment
awards that contain non-forfeitable rights to distributions or distribution equivalents, whether paid or unpaid, are participating securities as defined in SFAS No. 128, Earnings Per Share and are to be included in the computation of
earnings per unit pursuant to the two-class method. We adopted this FSP on January 1, 2009 and its application did not have a material impact on our financial position, results of operations or cash flows.

In May 2008, the FASB issued SFAS No. 162, The Hierarchy of Generally Accepted Accounting Principles. This Statement identifies the sources
of accounting principles and the framework for selecting the principles to be used in the preparation of financial statements that are presented in conformity with GAAP in the United States. The Statement will not change our current accounting
practices.

In April 2008, the FASB issued FSP No. FAS 142-3, Determination of the Useful Life of Intangible Assets. This FSP amends
the factors that should be considered in developing renewal or extension assumptions used to determine the useful life of a recognized intangible asset under SFAS No. 142, Goodwill and Other Intangible Assets. This FSP also expands the
disclosures required for recognized intangible assets. We adopted this FSP on January 1, 2009, which is applicable for both interim and annual periods. Our adoption of this FSP did not have a material impact on our financial position, results
of operations or cash flows.

In March 2008, the FASB ratified EITF Issue No. 07-4, Application of the Two-Class Method under FASB
Statement No. 128, Earnings per Share, to Master Limited Partnerships. Under EITF No. 07-4, the excess of distributions over earnings and/or excess of earnings over distributions for each period are required to be allocated to the
entities general partner based solely on the general partners ownership interest at the time. We adopted this EITF on January 1, 2009, which is applicable for both interim and annual periods. Our adoption of this EITF did not
have a material impact on our income allocation methodology or our calculation of earnings per unit.

In March 2008, the FASB issued SFAS
No. 161, Disclosures about Derivative Instruments and Hedging Activities. SFAS No. 133, Accounting for Derivative Instruments and Hedging Activitiesestablished, among other things, the disclosure requirements for derivative
instruments and for hedging activities. SFAS No. 161 amends SFAS No. 133, requiring qualitative disclosures about objectives and strategies for using derivatives, quantitative disclosures about fair value amounts and gains and losses on
derivative instruments, and disclosures about credit-risk-related contingent features in derivative agreements. We adopted this Statement on January 1, 2009, which is applicable for both interim and annual periods. Our adoption of this
Statement did not have a material effect on our financial position, results of operations or cash flows.

In December 2007, the FASB issued
SFAS No. 141(R), Business Combinations. This Statement requires, among other things, that entities: (i) recognize, with certain exceptions, 100% of the fair values of assets acquired, liabilities assumed and non-controlling
interests in acquisitions of less than a 100% controlling interest when the acquisition constitutes a change in control of the acquired entity; (ii) measure acquirer shares issued in consideration for a business combination at fair value on the
acquisition date; (iii) recognize contingent consideration arrangements at their acquisition-date fair values, with subsequent changes in fair value generally



38



---

##### Table of Contents

reflected in earnings; (iv) recognize, with certain exceptions, pre-acquisition loss and gain contingencies at their acquisition-date fair values;
(v) expense, as incurred, acquisition-related transaction costs; and (vi) capitalize acquisition-related restructuring costs only if the criteria in SFAS No. 146, Accounting for Costs Associated with Exit or Disposal Activities (as
amended) are met as of the acquisition date. We adopted this Statement on January 1, 2009 and our initial adoption did not have a material impact on our financial position, results of operations or cash flows.

In December 2007, the FASB issued SFAS No. 160, Non-Controlling Interests in Consolidated Financial Statements. This Statement requires,
among other things, that: (i) the non-controlling interest be clearly identified and presented in the consolidated statement of financial position within equity, but separate from the parents equity; (ii) the amount of consolidated
net income attributable to the parent and to the non-controlling interest be clearly identified and presented on the face of the consolidated statement of income; (iii) all changes in a parents ownership interest while the parent retains
its controlling financial interest in its subsidiary be accounted for consistently (as equity transactions); (iv) when a subsidiary is deconsolidated, any retained non-controlling equity investment in the former subsidiary be initially measured
at fair value. The gain or loss on the deconsolidation of the subsidiary is measured using the fair value of any non-controlling equity investment rather than the carrying amount of that retained investment; and (v) sufficient disclosures be
made to clearly identify and distinguish between the interests of the parent and the interests of non-controlling owners. SFAS No. 160 is effective for fiscal years, and interim periods within those fiscal years, beginning on or after
December 15, 2008. Early adoption is prohibited. This statement had a material impact on the presentation of our results of operation as the non-controlling owners interest in income is no longer reported as a deduction in arriving at net
income but instead is reflected as income attributable to non-controlling interest. Additionally, components of our financial position were materially impacted as the non-controlling owners interest is now reported as a component of equity instead
of being reported as a liability. Our adoption of this Statement did not materially impact our cash flows.



|ITEM 3. | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|------- | ----------------------------------------------------------

MMP may be exposed to market risk through changes in commodity prices and interest rates. MMP has established policies to monitor and control these market risks. MMP also enters into derivative agreements to help manage its exposure to
commodity price and interest rate risks.

Commodity Price Risk

MMP uses derivatives to help it manage product purchases and sales. Derivatives that qualify for and are designated as normal purchases and sales are
accounted for using traditional accrual accounting. As of June 30, 2009, MMP had commitments under forward purchase contracts for product purchases of approximately 0.3 million barrels that are being accounted for as normal purchases
totaling approximately $8.8 million, and it had commitments under forward sales contracts for product sales of approximately 1.4 million barrels that are being accounted for as normal sales totaling approximately $106.8 million.

In addition to forward sales contracts, MMP uses NYMEX contracts to lock in forward sales prices. Although these NYMEX contracts represent an economic
hedge against price changes on the petroleum products MMP expects to sell in the future, they do not qualify as normal sales or for hedge accounting treatment under SFAS No. 133, Accounting for Derivative Instruments and Hedging Activities
(as amended); therefore, MMP recognizes the change in fair value of these contracts currently in earnings. During the six months ended June 30, 2009, MMP closed its positions on NYMEX contracts associated with the sale of 1.1 million
barrels of gasoline and realized total gains of $14.1 million. At June 30, 2009, the fair value of MMPs open NYMEX contracts, representing 1.2 million barrels of petroleum products, was a net loss of $17.3 million, which was recorded
as energy commodity derivative contracts on our consolidated balance sheet. These open NYMEX contracts mature between July 2009 and March 2010. At June 30, 2009, MMP had made margin deposits of $25.6 million for these contracts, which was
included in energy commodity derivative deposit on our consolidated balance sheet. Based on MMPs open NYMEX contracts at June 30, 2009, a $1.00 per barrel increase in the price of the NYMEX contract for reformulated gasoline blendstock
for oxygen blending (RBOB) gasoline would result in a $1.2 million decrease in MMPs product sales revenues and a $1.00 per barrel decrease in the price of the NYMEX contract for RBOB would result in a $1.2 million increase in
MMPs product sales revenues. However, the increases or decreases in product sales revenues MMP recognizes from its open NYMEX contracts are substantially offset by higher or lower product sales revenues when the physical sale of the product
occurs. These contracts may be for the purchase or sale of product in markets different from those in which MMP is attempting to hedge its exposure, resulting in hedges that do not eliminate all price risks.

Interest Rate Risk

In June 2009, MMP
entered into a total of $150.0 million of interest rate swap agreements to hedge against changes in the fair value of a portion of its $300.0 million of 6.55% notes due 2019. MMP has accounted for these agreements as a fair value hedge. These
agreements effectively convert $150.0 million of MMPs 6.55% fixed-rate notes issued in June 2009 to floating-rate debt.



39



---

##### Table of Contents

Under the terms of the agreements, MMP will receive the 6.55% fixed rate of the notes and pay six-month LIBOR in arrears plus 2.18%. The agreements terminate
in June 2019, which is the maturity date of the related notes. Payments will settle in January and July each year. During each period, MMP will record the impact of these swaps based on the forward LIBOR curve. Any differences between actual LIBOR
determined on the settlement date and MMPs estimate of LIBOR will result in an adjustment to MMPs interest expense. A 0.25% change in LIBOR would result in an annual adjustment to MMPs interest expense of $0.4 million associated
with this hedge.



|ITEM 4. | CONTROLS AND PROCEDURES
|------- | -----------------------

An evaluation of the
effectiveness of the design and operation of our disclosure controls and procedures (as defined in rule 13a-14(c) of the Securities Exchange Act) was performed as of the end of the period covered by the date of this report. This evaluation was
performed under the supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial Officer. Based upon that evaluation, our Chief Executive Officer and Chief Financial Officer concluded that these
disclosure controls and practices are effective in providing reasonable assurance that all required disclosures are included in the current report. Additionally, these disclosure controls and practices are effective in ensuring that information
required to be disclosed is accumulated and communicated to our Chief Executive Officer and Chief Financial Officer to allow timely decisions regarding required disclosures. There has been no change in our internal control over financial reporting
(as defined in Rule 13a-15(f) of the Securities Exchange Act) during the quarter ended June 30, 2009 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

Forward-Looking Statements

Certain matters discussed in this Quarterly Report on Form 10-Q include forward-looking statements that discuss our expected future results based on current and pending business operations. Forward-looking statements
can be identified by words such as anticipates, believes, expects, estimates, forecasts, projects and other similar expressions. Although we believe our forward-looking
statements are based on reasonable assumptions, statements made regarding future results are not guarantees of future performance and are subject to numerous assumptions, uncertainties and risks that are difficult to predict. Therefore, actual
outcomes and results may be materially different from the results stated or implied in such forward-looking statements included in this report.

The following are among the important factors that could cause future results to differ materially from any projected, forecasted, estimated or budgeted amounts that we have discussed in this report:



| |  |  | our ability to pay distributions to our unitholders;
| | - |  | ----------------------------------------------------



| |  |  | our expected receipt of distributions from MMP;
| | - |  | -----------------------------------------------



| |  |  | overall demand for refined petroleum products, natural gas liquids, crude oil and ammonia in the United States;
| | - |  | ---------------------------------------------------------------------------------------------------------------



| |  |  | price fluctuations for refined petroleum products and natural gas liquids and expectations about future prices for these products;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------



| |  |  | changes in general economic conditions, interest rates and price levels in the United States;
| | - |  | ---------------------------------------------------------------------------------------------



| |  |  | changes in the financial condition of MMPs customers;
| | - |  | ------------------------------------------------------



| |  |  | MMPs ability to secure financing in the credit and capital markets in amounts and on terms that will allow us and MMP to execute our growth strategy and
maintain adequate liquidity;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | development of alternative energy sources, increased use of biofuels such as ethanol and biodiesel, increased conservation or fuel efficiency, regulatory
developments or other trends that could affect demand for MMPs services;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | changes in the throughput or interruption in service on petroleum products pipelines owned and operated by third parties and connected to MMPs assets;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | changes in demand for storage in MMPs petroleum products terminals;
| | - |  | --------------------------------------------------------------------



| |  |  | changes in supply patterns for MMPs marine terminals due to geopolitical events;
| | - |  | ---------------------------------------------------------------------------------



| |  |  | MMPs ability to manage interest rate and commodity price exposures;
| | - |  | --------------------------------------------------------------------



| |  |  | changes in MMPs tariff rates implemented by the Federal Energy Regulatory Commission, the United States Surface Transportation Board and state regulatory
agencies;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | shut-downs or cutbacks at major refineries, petrochemical plants, ammonia production facilities or other businesses that use or supply MMPs services;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------



40



---

##### Table of Contents

| |  |  | weather patterns materially different than historical trends;
| | - |  | -------------------------------------------------------------



| |  |  | an increase in the competition MMPs operations encounter;
| | - |  | ----------------------------------------------------------



| |  |  | the occurrence of natural disasters, terrorism, operational hazards or unforeseen interruptions for which MMP is not adequately insured;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the treatment of us or MMP as a corporation for federal or state income tax purposes or if we or MMP become subject to significant forms of other taxation;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | MMPs ability to identify growth projects or to complete identified growth projects on time and at projected costs;
| | - |  | -------------------------------------------------------------------------------------------------------------------



| |  |  | MMPs ability to make and integrate acquisitions and successfully complete its business strategy;
| | - |  | -------------------------------------------------------------------------------------------------



| |  |  | changes in laws and regulations to which we and MMP are subject, including tax withholding issues, safety, environmental and employment laws and regulations;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the cost and effects of legal and administrative claims and proceedings against us or our consolidated subsidiaries;
| | - |  | --------------------------------------------------------------------------------------------------------------------



| |  |  | the amount of MMPs indebtedness, which could make MMP vulnerable to general adverse economic and industry conditions, limit MMPs ability to borrow
additional funds, place MMP at competitive disadvantages compared to its competitors that have less debt or could have other adverse consequences;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the effect of changes in accounting policies;
| | - |  | ---------------------------------------------



| |  |  | the potential that our or MMPs internal controls may not be adequate, weaknesses may be discovered or remediation of any identified weaknesses may not be
successful and the impact these could have on our unit price;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the ability of third parties to perform on their contractual obligations;
| | - |  | -------------------------------------------------------------------------



| |  |  | conflicts of interests between us, our general partner, MMP and MMPs general partner;
| | - |  | --------------------------------------------------------------------------------------



| |  |  | supply disruption; and
| | - |  | ----------------------



| |  |  | global and domestic economic repercussions from terrorist activities and the governments response thereto.
| | - |  | -----------------------------------------------------------------------------------------------------------

The list of important factors is not exclusive. We undertake no obligation to publicly update or revise any forward looking statement, whether as a
result of new information, future events, changes in assumptions or otherwise.

PART II

OTHER INFORMATION



|ITEM 1. | LEGAL PROCEEDINGS
|------- | -----------------

Magellan Midstream
Holdings, L.P.

None.

Magellan Midstream Partners, L.P.

Petroleum Products EPA Issue. In June 2009, MMP received notice from
the Department of Justice (DOJ) that the DOJ, at the request of the Environmental Protection Agency (EPA), is prepared to initiate a lawsuit alleging violations of Sections 301 and 311 of the Clean Water Act (the
Act) with respect to a discharge of gasoline that occurred on January 5, 2008 from MMPs petroleum products pipeline near Oologah, Oklahoma. The DOJ stated that the maximum statutory penalty for the alleged violations of the Act,
assuming only mere negligence, is approximately $1.2 million. The DOJ stated in its notice to MMP that it does not expect MMP to pay the maximum statutory penalty in a settlement although it will explore whether injunctive relief is necessary to
prevent future violations of the Act. MMP has accrued an amount for this matter based on its best estimates that is less than the maximum statutory penalty.

Ammonia EPA Issue. In February 2007, MMP received notice from the DOJ that the EPA had requested the DOJ to initiate a lawsuit alleging violations of Sections 301 and 311 of the Act with respect to two
releases of anhydrous ammonia from MMPs ammonia pipeline system that was operated by a third party at the time of the releases. The DOJ stated that the maximum statutory penalty for alleged violations of the Act for both releases combined was
approximately $13.2 million. The DOJ also alleged that the



41



---

##### Table of Contents

third-party operator of MMPs ammonia pipeline was liable for penalties pursuant to Section 103 of the Comprehensive Environmental Response,
Compensation and Liability Act for failure to report the releases on a timely basis, with the statutory maximum for those penalties as high as $4.2 million, for which the third-party operator has requested indemnification. In March 2007, MMP also
received a demand from the third-party operator for defense and indemnification in regards to a DOJ criminal investigation regarding whether certain actions or omissions of the third-party operator constituted violations of federal criminal
statutes. The third-party operator has subsequently settled this criminal investigation with the DOJ by paying a $1.0 million fine. The DOJ stated in its notice to MMP that it does not expect MMP or the third-party operator to pay the penalties at
the statutory maximum; however, it may seek injunctive relief if the parties cannot agree on any necessary corrective actions. MMP has accrued an amount for this matter based on its best estimates that is less than the maximum statutory penalties.
MMP is currently in discussions with the EPA, DOJ and the third-party operator regarding these two releases. Adjustments to MMPs recorded liability, which could occur in the near term, could be material to MMPs and our results of
operations and cash flows.

In June 2008, MMP received a Notice of Probable Violation (NOPV) from the Department of
Transportation, Pipeline and Hazardous Materials Safety Administration (DOT PHMSA) with a preliminary assessed civil penalty of $0.8 million for violations associated with a May 2005 pipeline release that occurred in the Fairfax
Industrial District of Kansas City, Kansas. The alleged violations principally involve allegations of MMP failing to follow its system integrity plan. MMP submitted a request on a timely basis and a hearing was held in March 2009. MMP has
reached a tentative settlement of this matter with the DOT PHMSA.

In May 2006, MMP received a NOPV from the DOT PHMSA alleging two areas
of non-compliance with 40 CFR 452 (Pipeline Integrity Management in High Consequence Areas); specifically that (1) adequate technical justification was not presented for MMPs formula in calculating the spill volume of refined product for
an overall spread analysis and (2) MMPs baseline assessment plan was not established by risk priority. DOT PHMSA has preliminarily assessed a civil penalty of $0.2 million for both allegations. A hearing was held in September 2006. MMP
submitted its post-hearing brief in October 2006. In February 2007, MMP responded to a series of questions from the hearing officer. In July 2009, DOT PHMSA issued a Final Order on this matter, which included a reduced penalty of $148 thousand. MMP
is currently evaluating the Final Order and the terms of its associated Compliance Order.

We and MMP are a party to various other claims,
legal actions and complaints arising in the ordinary course of business. In the opinion of management, the ultimate resolution of these claims, legal actions and complaints after consideration of amounts accrued, insurance coverage or other
indemnification arrangements will not have a material adverse effect on our or MMPs future financial position, results of operations or cash flows.



|ITEM 1A. | RISK FACTORS
|-------- | ------------

In addition to the information set
forth in this report, you should carefully consider the factors discussed in Part I, Item 1A. Risk Factors in our Annual Report on Form 10-K for the year ended December 31, 2008, which could materially affect our business,
financial condition or future results. The risks described below and in our Annual Report on Form 10-K are not our only risks. Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial also may
materially adversely affect our business, financial condition and/or operating results.

We have updated our risk factors as follows since
issuing our Annual Report on Form 10-K:

Risks Related to MMPs Business

MMPs purchase of substantially all of the assets of Longhorn Partners Pipeline, L.P. may not immediately produce positive operating cash
flows and will substantially increase the level of its indebtedness.

MMP completed the acquisition of substantially all of the
assets of Longhorn Partners Pipeline, L.P. on July 29, 2009. The purchase price paid was $250.0 million plus $86.1 million for related line fill inventory. MMP financed the acquisition with debt, which substantially increased its
indebtedness. Because this asset had minimal commercial activity following the former owners bankruptcy filing last year, MMP anticipates a ramp-up of operations during the first one to two years of ownership as it builds a customer base
for this pipeline system. During that period, the operating cash flow derived from the assets may be significantly less than MMP ultimately anticipates receiving once the customer base has been developed. As a result, MMPs cash
from operations and its creditworthiness could be adversely affected during that ramp-up period. In addition, during that period MMP will likely continue to own a significant portion of the related line fill inventory, and it could be exposed
to price fluctuations in the value of that inventory, or to margin deposits or similar arrangements required by any transactions it enters to hedge the value of that inventory. MMP cannot assure you that the ramp-up period will be limited to
one or two years. In addition, MMP could experience other unanticipated delays in realizing the benefits of the acquisition, or it could discover previously unknown liabilities associated with the acquired assets.



42



---

##### Table of Contents

Risks Related to the Simplification and Related Matters

The market value of the consideration to our unitholders will be determined by the price of MMP common units, the value of which will decrease if the
market value of MMP common units decreases, and our unitholders cannot be sure of the market value of MMP common units that will be issued.

Pursuant to the simplification agreement, we will receive approximately 39.6 million MMP common units as a result of the transformation, contributions and distributions. The aggregate market value of MMP common units that our
unitholders will receive in the liquidation and redistribution will fluctuate with any changes in the trading price of MMP common units. This means there is no price protection mechanism contained in the simplification agreement that
would adjust the number of MMP common units that our unitholders will receive based on any decreases in the trading price of MMP common units. If MMP common unit price decreases, the market value of the consideration received by our unitholders will
also decrease. Consider the following example:

Example: Pursuant to the simplification agreement, our unitholders will receive
0.6325 MMP common units per common unit of ours, subject to receipt of cash in lieu of any fractional MMP common units. Based on the closing sales price of MMP common units on March 3, 2009 of $28.37 per unit, the market value of the total MMP
common units in the aggregate to be received by our unitholders would be approximately $1.1 billion. If the trading price for MMP common units decreased 10% from $28.37 to $25.53, then the market value of the total MMP common units in the aggregate
to be received by our unitholders would be approximately $1.0 billion.

Accordingly, there is a risk that the 25% premium estimated by our
Conflicts Committee to exist at the date the simplification agreement was executed will not be realized by our unitholders at the time the simplification is completed. MMP common unit price changes may result from a variety of factors, including
general market and economic conditions, changes in its business, operations and prospects, and regulatory considerations. Many of these factors are beyond MMPs control.

The right of our unitholders to distributions will be changed following the simplification.

Under MMPs current partnership agreement, we are entitled to receive approximately 2% of all distributions made by MMP and increasing percentages,
up to a maximum of 48%, of any incremental cash distributed by MMP for limited partner units as certain target distribution levels are reached in excess of $0.28875 per MMP unit in any quarter. After the simplification, our former unitholders as a
group will be entitled to receive approximately 37.2% of all distributions made by MMP. As a result of this change, the distributions received by our former unitholders could be significantly different. If distributions from MMP were to increase
significantly, the distributions to our former unitholders would be significantly less than they would be if the current structure was not changed. On the other hand, if distributions from MMP were to decrease significantly, the distributions to our
former unitholders would be significantly more than they would be if the current structure was not changed.

While the Simplification
Agreement is in effect, our opportunities to enter into different business combination transactions with other parties on more favorable terms may be limited, and we and MMP may be limited in our ability to pursue other attractive business
opportunities.

While the Simplification Agreement is in effect, we are prohibited from initiating, soliciting or knowingly encouraging
the submission of any acquisition proposal or from participating in any discussions or negotiations regarding any acquisition proposal, subject to certain exceptions. As a result of these provisions in the Simplification Agreement, our opportunities
to enter into more favorable transactions may be limited. Likewise, if we were to sell directly to a third party, it might have received more value with respect to the general partner interest in MMP and MMPs incentive distribution rights
based on the value of the business at such time.

We and MMP have also agreed to refrain from taking certain actions with respect to our
businesses and financial affairs pending completion of the simplification or termination of the Simplification Agreement. These restrictions could be in effect for an extended period of time if completion of the simplification is delayed. These
limitations do not preclude MMP from conducting its business in the ordinary or usual course or from acquiring assets or businesses so long as such activity does not materially affect our or MMPs ability to complete the matters contemplated by
the Simplification Agreement.

In addition to the economic costs associated with pursuing the simplification, our general partners
management and MMPs general partners management will continue to devote substantial time and other human resources to the proposed simplification, which could limit our and MMPs ability to pursue other attractive business
opportunities, including potential joint ventures, stand-alone projects and other transactions. If either we or MMP is unable to pursue such other attractive business opportunities, then the growth prospects and the long-term strategic position of
the business and MMPs business following the simplification could be adversely affected.



43



---

##### Table of Contents

The number of MMP outstanding common units will increase as a result of the simplification, which
could make it more difficult for MMP to pay the current level of quarterly distributions.

As of July 31, 2009, there were
approximately 67.0 million MMP common units outstanding. MMP will issue approximately 39.6 million of its common units in connection with the simplification. Accordingly, the dollar amount required to pay the current per unit quarterly
distributions will increase, which will increase the likelihood that MMP will not have sufficient funds to pay the current level of quarterly distributions to all MMP common unitholders. Using the amount of $0.71 per common unit paid with respect to
the first quarter of 2009, the cash distribution paid to MMPs unitholders totaled $47.5 million, resulting in a distribution of $23.5 million to the general partner for its general partner interest and incentive distribution rights. Therefore,
MMPs combined total distribution paid with respect to the first quarter of 2009 was $71.0 million. Pursuant to the Simplification Agreement, our unitholders will receive approximately 39.6 million of MMP common units as a result of the
simplification. The combined pro forma distribution of MMP common units with respect to the first quarter of 2009, had the simplification been completed prior to such distribution, would result in $0.71 per unit being distributed on approximately
106.6 million of MMP common units, or a total of $75.7 million, with the general partner no longer receiving any distributions. As a result, MMP will be required to distribute an additional $4.7 million per quarter in order to maintain the
distribution level of $0.71 per common unit paid with respect to the first quarter of 2009.

Although the elimination of the incentive
distribution rights may increase the cash available for distribution to MMP common units in the future, this source of funds may not be sufficient to meet the overall increase in cash required to maintain the current level of quarterly distributions
to holders of MMP common units.

Failure to complete the simplification or delays in completing the simplification could negatively
impact MMP common unit prices and our common unit prices and future business and operations.

If the simplification is not completed
for any reason, we and MMP may be subject to a number of material risks, including the following:



| |  |  | MMP will not realize the benefits expected from the simplification, including a potentially enhanced financial and competitive position;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the price of MMP common units or our common units may decline to the extent that the current market price of these securities reflects a market assumption that the
simplification will be completed; and
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | some costs relating to the simplification, such as certain investment banking fees and legal and accounting fees, must be paid even if the simplification is not
completed.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The costs of the simplification could adversely affect MMPs operations and cash flows available for
distribution to its unitholders.

We and MMP estimate the total costs of the simplification to be approximately $13.4 million,
primarily consisting of investment banking and legal advisors fees, accounting fees, financial printing and other related costs. These costs could adversely affect MMPs operations and cash flows available for distributions to its
unitholders. In addition, the foregoing estimate is preliminary and is subject to change.

If the simplification agreement were
terminated, we may be obligated to re-pay MMP for costs incurred related to the simplification and related steps. These costs could require us to seek loans or use our available cash that would have otherwise been available for distributions.

Upon termination of the simplification agreement, and depending upon the circumstances leading to that termination, we could be
responsible for reimbursing MMP for simplification related expenses that MMP has paid on our behalf. Under certain circumstances, we may also be required to reimburse MMP for its reasonable expenses.

Our only source of cash is our distributions received from MMP. If the simplification agreement is terminated, the expense reimbursements required by us
under the simplification agreement may require us to seek loans or use cash received from our distributions from MMP to repay these expenses. In either case, reimbursement of these costs could reduce the cash we have available to make our quarterly
distribution.



44



---

##### Table of Contents

Tax Risks Related to the Simplification

No ruling has been obtained with respect to the tax consequences of the simplification.

No ruling has been or will be requested from the Internal Revenue Service, (IRS), with respect to the tax consequences of the simplification.
Instead, we and MMP are relying on the opinions of our respective counsel as to the tax consequences of the simplification, and counsels conclusions may not be sustained if challenged by the IRS.

The intended tax consequences of the simplification are dependent upon our and MMP being treated as a partnership for tax purposes.

The treatment of the simplification as nontaxable to our unitholders and MMP unitholders is dependent upon our and MMP being treated as a partnership for
federal income tax purposes. If either we or MMP were treated as a corporation for federal income tax purposes, the consequences of the simplification would be materially different and would be taxable to our unitholders.

Our unitholders may recognize taxable income as a result of receiving cash in lieu of fractional shares or as a result of the assumption or payment of
our liabilities.

Although it is anticipated that no gain or loss should be recognized by our unitholders as a result of the
simplification, (i) any gain resulting from the sale of MMP common units in lieu of distributing any fractional MMP common units and (ii) income and gain, if any, resulting from the assumption or payment of our liabilities or our
subsidiaries by MMP, may result in our unitholders recognizing taxable income.

The tax treatment of the simplification could be subject
to potential legislative, judicial or administrative changes and differing interpretations, possibly on a retroactive basis.

The
federal income tax consequences of the simplification depend in some instances on determinations of fact and interpretations of complex provisions of federal income tax law. The federal income tax rules are constantly under review by persons
involved in the legislative process, the IRS and the U.S. Treasury Department, frequently resulting in revised interpretations of established concepts, statutory changes, revisions to Treasury regulations and other modifications and interpretations.
The IRS pays close attention to the proper application of tax laws to partnerships. The present federal income tax consequences of the simplification to MMP unitholders and our unitholders may be modified by administrative, legislative or
judicial interpretation at any time. Any modification to the federal income tax laws and interpretations thereof may or may not be applied retroactively and could change the tax treatment of the simplification as nontaxable to MMP unitholders and
our unitholders. For example, in response to recent public offerings of interests in the management operations of private equity funds and hedge funds, members of Congress have considered substantive changes to the definition of qualifying income
under Section 7704 of the Internal Revenue Code which could change the characterization of certain types of income received from partnerships. In particular, one proposal re-characterizes certain income and gain received with respect to
investment service partnership interests as ordinary income for the performance of services, which may not be treated as qualifying income for publicly traded partnerships. As such proposal is currently interpreted, a significant portion
of our interest in MMP may be viewed as an investment service partnership interest. Moreover, the same proposal could result in the simplification being treated as a taxable exchange to a holder of our common units or change the tax
treatment of future sales of our common units in the event that the simplification is not completed. We are unable to predict whether this proposed legislation or any other proposals will ultimately be enacted, and if so, whether any such
proposed legislation would be applied retroactively.

Tax Risks

Our tax treatment will depend on our status as a partnership for federal income tax purposes, as well as our not being subject to entity-level taxation by individual states. If the IRS treats us as a corporation
for tax purposes or we become subject to entity-level taxation, it would reduce the amount of cash available for payment of principal and interest on the notes.

If we were classified as a corporation for federal income tax purposes, we would be required to pay federal income tax on our taxable income at the corporate tax rate, which is currently a maximum of 35%, and would
likely pay state income tax at varying rates. Treatment of us as a corporation would cause a material reduction in our anticipated cash flow, which could materially and adversely affect our ability to make payments on the notes.

Current law may change so as to cause us to be treated as a corporation for federal income tax purposes or otherwise subject us to entity-level taxation.
For example, at the federal level, legislation has been proposed that would eliminate partnership tax treatment for certain publicly traded partnerships. Although such legislation would not apply to us as currently proposed, it could be amended
prior to enactment in a manner that does apply to us. We are unable to predict whether any of these changes, or other



45



---

##### Table of Contents

proposals, will ultimately be enacted. Any such changes could materially and adversely affect our ability to make payments on the notes. At the state level,
because of widespread state budget deficits and for other reasons, several states are evaluating ways to subject partnerships to entity-level taxation through the imposition of state income, franchise and other forms of taxation. For example,
partnerships operating in Texas are required to pay franchise tax at a maximum effective rate of 0.7% of gross income apportioned to Texas in the prior year. If any other state were to impose a tax on us, the cash we have available to make payments
on the notes could be materially reduced.



|ITEM 2. | UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
|------- | -----------------------------------------------------------

None.



|ITEM 3. | DEFAULTS UPON SENIOR SECURITIES
|------- | -------------------------------

None.



|ITEM 4. | SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
|------- | ---------------------------------------------------

The annual meeting of our limited partners was held on April 23, 2009. At this meeting, Patrick C. Eilers was elected as a Class I director of our general partners board of directors. A tabulation of the voting on this issue
follows:



|                  |  |            |  |           |  |         |  |                 
|----------------- |  | ---------- |  | --------- |  | ------- |  | ----------------
|Name              |  | For        |  | Withheld  |  | Abstain |  | Broker Non-Votes
|Patrick C. Eilers |  | 50,678,825 |  | 1,686,881 |  |        |  |                



|ITEM 5. | OTHER INFORMATION
|------- | -----------------

None.



|ITEM 6. | EXHIBITS
|------- | --------



|              |  |   |  |                                                                                                                                                                                                        
|------------- |  | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit 10.1* |  |  |  | Loan Agreement dated May 18, 2009 between Magellan Midstream Holdings, L.P., as borrower, and Bank of Oklahoma, National Association, as lender (filed as Exhibit 10.1 to Form 8-K filed
May 20, 2009).
|              |  |  
|Exhibit 31.1  |  |  |  | Rule 13a-14(a)/15d-14(a) Certification of Don R. Wellendorf, principal executive officer.                                                                                                              
|              |  |  
|Exhibit 31.2  |  |  |  | Rule 13a-14(a)/15d-14(a) Certification of John D. Chandler, principal financial officer.                                                                                                               
|              |  |  
|Exhibit 32.1  |  |  |  | Section 1350 Certification of Don R. Wellendorf, Chief Executive Officer.                                                                                                                              
|              |  |  
|Exhibit 32.2  |  |  |  | Section 1350 Certification of John D. Chandler, Chief Financial Officer.                                                                                                                               



|* | Each such exhibit has previously been filed with the Securities and Exchange Commission as part of the filing indicated and is incorporated herein by reference.
|- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------



46



---

##### Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities and Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized in Tulsa, Oklahoma on
August 4, 2009.



MAGELLAN MIDSTREAM HOLDINGS, L.P.By:

/s/ Magellan Midstream Holdings GP, LLC its General
Partner/s/ John D. ChandlerJohn D. ChandlerChief Financial Officer and
Treasurer (Principal Accounting and Financial Officer)




47



---

##### Table of Contents

INDEX TO EXHIBITS



|              |  |   |  |                                                                                                                                                                                                        
|------------- |  | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit 10.1* |  |  |  | Loan Agreement dated May 18, 2009 between Magellan Midstream Holdings, L.P., as borrower, and Bank of Oklahoma, National Association, as lender (filed as Exhibit 10.1 to Form 8-K filed May
20, 2009).
|              |  |  
|Exhibit 31.1  |  |  |  | Rule 13a-14(a)/15d-14(a) Certification of Don R. Wellendorf, principal executive officer.                                                                                                              
|              |  |  
|Exhibit 31.2  |  |  |  | Rule 13a-14(a)/15d-14(a) Certification of John D. Chandler, principal financial officer.                                                                                                               
|              |  |  
|Exhibit 32.1  |  |  |  | Section 1350 Certification of Don R. Wellendorf, Chief Executive Officer.                                                                                                                              
|              |  |  
|Exhibit 32.2  |  |  |  | Section 1350 Certification of John D. Chandler, Chief Financial Officer.                                                                                                                               



|* | Each such exhibit has previously been filed with the Securities and Exchange Commission as part of the filing indicated and is incorporated herein by reference.
|- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------



48