Global Partners LP Reports Record Financial Results for Third Quarter 2006

November 9, 2006

Growth of Higher Margin Products Drives Net Income of $6.2 Million

WALTHAM, Mass., Nov. 9 /PRNewswire-FirstCall/ -- Global Partners LP (NYSE: GLP) today announced financial results for the third quarter ended September 30, 2006.

Financial Results for the Three Months Ended September 30, 2006 and 2005

Net income for the three months ended September 30, 2006 increased to $6.2 million, or $0.53 per diluted limited partner unit, from a net loss of $2.0 million for the same period in 2005. In last year's third quarter, the Partnership paid $3.1 million in bonuses to certain officers and employees in connection with the organization of Global Partners LP and recorded a $1.1 million charge for the termination of an insurance policy. Adjusted net income per diluted limited partner unit was $0.54 for the third quarter of 2006. There is no period-to-period per unit comparison because Global Partners' common units did not begin trading until September 30, 2005.

Adjusted net income per diluted limited partner unit is a non-GAAP (Generally Accepted Accounting Principles) financial measure explained in greater detail below under "Use of Non-GAAP Financial Measures." Please refer to Financial Reconciliations included in this news release for a reconciliation of net income per diluted limited partner unit to adjusted net income per diluted limited partner unit for the three months ended September 30, 2006.

Earnings before interest, taxes, depreciation and amortization ("EBITDA") for the three months ended September 30, 2006 increased more than 395% to $10.9 million from $2.2 million for the same period in 2005. EBITDA is a non-GAAP financial measure explained in greater detail below under "Use of Non-GAAP Financial Measures." Please refer to Financial Reconciliations included in this news release for reconciliations of net income to EBITDA and cash flow from operating activities to EBITDA for the three months ended September 30, 2006 and 2005.

Distributable cash flow for the third quarter of 2006 was $6.7 million. Distributable cash flow is a non-GAAP financial measure explained in greater detail below under "Use of Non-GAAP Financial Measures." Please refer to Financial Reconciliations included in this news release for reconciliations of net income to distributable cash flow and cash flow from operating activities to distributable cash flow for the three months ended September 30, 2006.

Sales for the three months ended September 30, 2006 grew 16% to $995.8 million from $854.9 million in the same period of 2005 as a result of an increase in commodity prices and product volumes. Wholesale segment sales increased 19% to $927.7 million from $776.7 million in the third quarter of 2005. Commercial segment sales decreased to $68.1 million from $78.2 million in the third quarter of 2005.

For the three months ended September 30, 2006, Global Partners reported combined gross profit of $25.7 million, compared with $19.0 million in the same period of 2005.

"Our third-quarter financial results demonstrate the successful execution of our corporate strategy, which combines internal growth and strategic acquisitions, complemented by a period of favorable market conditions," said President and Chief Executive Officer Eric Slifka. "We continue to expand our higher margin product lines and broaden the non-weather dependent components of our business, generating record third-quarter operating income."

"Product volumes were up significantly through increased business with existing customers, the addition of new accounts and incremental contributions from our recent acquisitions," Slifka continued. "We are pleased with the third-quarter performance of the Bridgeport refined products terminal we purchased in May. The preliminary returns on our recently acquired Macungie terminal in Pennsylvania are in line with our expectations, and we continue to evaluate other accretive acquisition opportunities."

    Recent Highlights
    Since the end of the second quarter:
    * The Partnership declared a cash distribution of $0.4450 per unit for the
      period from July 1, 2006 through September 30, 2006 ($1.78 per unit on
      an annualized basis). The distribution represents an increase of 1.7%
      over the second-quarter distribution of $0.4375 per unit and of 7.9%
      since Global Partners' initial public offering in September 2005.
    * Global Partners completed the acquisition of a refined petroleum
      products terminal in Macungie, Pennsylvania.  The terminal has storage
      capacity for approximately 170,000 barrels of refined products and is
      being used as a distribution point for diesel fuel, home heating oil,
      specialty fuel additives and multiple grades of gasoline.

    Financial Results for the Nine Months Ended September 30, 2006 and 2005

For the first nine months of 2006, Global Partners reported combined gross profit of $78.6 million, an increase of 27% from $61.8 million for the same period in 2005. Sales for the first nine months of 2006 increased to $3.4 billion compared with $2.8 billion for the same period in 2005. Sales in the Wholesale segment rose 24% to $3.1 billion in the first nine months of 2006 from $2.5 billion in the same period of 2005. Sales in the Commercial segment increased 7% in the first nine months of 2006 to $302.7 million from $282.1 million in the same period of 2005.

Net income for the nine months ended September 30, 2006 was $22.4 million, or $1.68 per diluted limited partner unit, versus $8.3 million for the first nine months of 2005. Adjusted net income per diluted limited partner unit was $1.95 for the first nine months of 2006. There is no period-to-period per unit comparison because Global Partners' common units did not begin trading until September 30, 2005. Please refer to Financial Reconciliations included in this news release for a reconciliation of net income per diluted limited partner unit to adjusted net income per diluted limited partner unit for the nine months ended September 30, 2006.

EBITDA was $34.3 million for the first nine months of 2006, compared with $18.8 million for the same period in 2005. Please refer to Financial Reconciliations included in this news release for reconciliations of net income to EBITDA and cash flow from operating activities to EBITDA for the nine months ended September 30, 2006 and 2005.

Distributable cash flow for the first nine months of 2006 was $24.5 million. Please refer to Financial Reconciliations included in this news release for reconciliations of net income to distributable cash flow and cash flow from operating activities to distributable cash flow for the nine months ended September 30, 2006.

Financial Results Conference Call

Management will review Global Partners' third-quarter 2006 financial results in a teleconference call for analysts and investors at 10:00 a.m. ET today.

    Dial-in numbers: (800) 289-0544 (U.S. and Canada)
                     (913) 981-5533 (International)

    Five-day replay: (888) 203-1112 (U.S. and Canada)
                     (719) 457-0820 (International)

    Conference code: 6454958 (Required for replay only)

The call also will be webcast live and archived on the Global Partners' website, http://www.globalp.com.

Use of Non-GAAP Financial Measures

Net income per diluted limited partner unit as dictated by Emerging Issues Task Force 03-06 ("EITF 03-06") is theoretical and pro forma in nature and does not reflect the economic probabilities of whether earnings for an accounting period would or could be distributed to unitholders. The limited partnership agreement of Global Partners does not provide for the quarterly distribution of net income, rather, it provides for the distribution of available cash, which is a contractually defined term that generally means all cash on hand at the end of each quarter after establishment of sufficient cash reserves required to operate the Partnership in a prudent manner. Accordingly, the distributions the Partnership has paid historically and will pay in future periods are not impacted by net income per diluted limited partner unit as dictated by EITF 03-06.

Global Partners uses adjusted net income per diluted limited partner unit to measure its per unit financial performance. Adjusted net income per diluted limited partner unit, as presented in the table below, is defined as net income after adding back the theoretical amount allocated to Global Partners' general partner interest as provided under EITF 03-06, divided by the weighted average number of outstanding diluted limited partner units during the period.

Global Partners uses EBITDA as a supplemental financial measure to assess: its compliance with certain financial covenants included in its debt agreements; financial performance without regard to financing methods, capital structure, income taxes or historical cost basis; ability to generate cash sufficient to pay interest on its indebtedness and to make distributions to its partners; its operating performance and return on invested capital as compared to those of other companies in the wholesale marketing and distribution of refined petroleum products business, without regard to financing methods and capital structure; and the viability of acquisitions and capital expenditure projects and the overall rates of return of alternative investment opportunities. EBITDA is not calculated or presented in accordance with GAAP. EBITDA should not be considered an alternative to net income, operating income, cash flow from operating activities or any other measure of financial performance or liquidity presented in accordance with GAAP. EBITDA excludes some, but not all, items that affect net income and operating income, and these measures may vary among other companies. Therefore, EBITDA as presented below may not be comparable to similarly titled measures of other companies.

Distributable cash flow also is an important non-GAAP financial measure for limited partners of Global Partners since it serves as an indicator of the Partnership's success in providing a cash return on their investment. Specifically, this financial measure indicates to investors whether or not Global Partners is generating cash flows at a level that can sustain or support an increase in its quarterly cash distribution. Distributable cash flow is also a quantitative standard used by the investment community with respect to publicly traded partnerships. Distributable cash flow should not be considered as an alternative to net income or any other indicator of the Partnership's performance required by GAAP. In addition, the distributable cash flow of Global Partners may not be comparable to similarly titled measures of other companies.

About Global Partners LP

Global Partners LP, a publicly traded limited partnership based in Waltham, Massachusetts, owns, controls or has access to one of the largest terminal networks of refined petroleum products in the Northeast. It is one of the region's largest wholesale distributors of distillates (such as home heating oil, diesel and kerosene), gasoline and residual oil to wholesalers, retailers and commercial customers. Global Partners LP trades on the New York Stock Exchange under the ticker symbol "GLP." For additional information, please visit http://www.globalp.com.

Safe Harbor Statement

This news release contains certain "forward-looking statements" within the meaning of the federal securities laws. These forward-looking statements are identified as any statements that do not relate strictly to historical or current facts and can generally be identified by the use of forward-looking terminology including "will," "may," "believe," "expect," "anticipate," "estimate," "continue" or other similar words. Such statements may discuss business prospects, new developments and future expectations or contain projections of results of operations, financial condition and Global Partners LP's ability to make distributions to unitholders. These statements are not guarantees of performance. Although Global Partners LP believes these forward-looking statements are based on reasonable assumptions, statements made regarding future results are subject to a number of assumptions, uncertainties and risks, many of which are beyond the control of Global Partners LP, which may cause actual results to be materially different from the forward-looking statements contained in this news release. For specific risks and uncertainties that could cause actual results to differ materially from forward-looking statements, please refer to Global Partners LP's Quarterly Report on Form 10-Q for the quarter ended June 30, 2006, and its Annual Report on Form 10-K for the year ended December 31, 2005. All forward-looking statements included in this news release and all subsequent written or oral forward-looking statements attributable to Global Partners LP or persons acting on its behalf are expressly qualified in their entirety by these cautionary statements. The forward-looking statements speak only as of the date made, and Global Partners LP undertakes no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

The financial statements and financial information presented below reflect the operations of Global Partners LP

    GLOBAL PARTNERS LP
    CONSOLIDATED/COMBINED STATEMENTS OF OPERATIONS
    (In thousands, except for per unit data)
    (Unaudited)


                              Successor  Predecessor   Successor   Predecessor
                                Three Months Ended        Nine Months Ended
                                  September 30,             September 30,
                                  2006       2005         2006         2005
                              Consolidated Combined   Consolidated   Combined

    Sales                       $995,834   $854,853   $3,378,210   $2,770,129
    Cost of sales                970,113    835,903    3,299,628    2,708,300
    Gross profit                  25,721     18,950       78,582       61,829

    Selling, general and
     administrative expenses      10,284     11,644       30,272       29,427
    Operating expenses             5,336      4,707       16,153       14,617
    Amortization expenses            358        406        1,170        1,217
    Operating income               9,743      2,193       30,987       16,568

    Interest expense               3,414      3,191        7,520        7,169
    Other expense                      -      1,050            -        1,050

    Income before income tax
     expense                       6,329     (2,048)      23,467        8,349

    Income tax expense                95          -        1,065            -

    Net income (loss)              6,234    $(2,048)      22,402       $8,349

    Less:
    General partner's interest
     in net income                   125                     449
    Limited partners' interest
     in net income                $6,109                 $21,953

    Net income per limited
     partner unit, basic and
     diluted(1)(2)                 $0.53                   $1.68

    Weighted average limited
     partners' units
     outstanding,
    basic and diluted             11,285                  11,285

    (1) Under the provisions of Emerging Issues Task Force ("EITF") 03-06,
        "Participating Securities and the Two-Class Method under FASB
        Statement No. 128," ("EITF 03-06"), net income per limited partner
        unit for the three and nine months ended September 30, 2006 assumes a
        theoretical distribution of earnings.  Although this theoretical
        calculation provided by EITF 03-06 does not impact the Partnership's
        overall net income, it does reduce the Partnership's net income per
        limited partner unit for the three and nine months ended September 30,
        2006.

    (2) See Financial Reconciliations, Table #1.



    GLOBAL PARTNERS LP
    CONSOLIDATED BALANCE SHEET
    (In thousands)
    (Unaudited)


                                               September 30,      December 31,
                                                    2006              2005
    Assets
    Current assets:
     Cash and cash equivalents                     $2,051             $1,769
     Accounts receivable, net                     156,476            237,861
     Accounts receivable - affiliates               1,156              2,005
     Inventories                                  250,112            260,714
     Brokerage margin deposits                      8,933              9,210
     Fair value of forward fixed price
      contracts                                    59,170                  -
     Prepaid expenses and other current
      assets                                       14,092              7,781
        Total current assets                      491,990            519,340

    Property and equipment, net                    31,030             21,975
    Intangible assets, net                          9,434             10,603
    Other assets                                    2,648              2,838

        Total assets                             $535,102           $554,756


    Liabilities and partners' equity
    Current liabilities:
     Accounts payable                            $158,239           $259,463
     Notes payable, other -- current portion          298                297
     Income taxes payable                             834              1,200
     Accrued expenses and other current
      liabilities                                  25,815             28,615
     Obligations on forward fixed price
      contracts and other derivatives                   -              1,038
        Total current liabilities                 185,186            290,613

    Long-term liabilities:
     Revolving line of credit                     259,700            181,600
     Notes payable, other -- less current portion   1,337              1,559
     Other long-term liabilities                    4,834              4,676
        Total long-term liabilities               265,871            187,835

    Partners' equity                               84,045             76,308

        Total liabilities and partners'
         equity                                  $535,102           $554,756




    GLOBAL PARTNERS LP
    Financial Reconciliations
    (In thousands, except per unit data)
    (Unaudited)

                                       Three Months Ended    Nine Months Ended
                                          September 30,         September 30,
                                        2006        2005       2006      2005
    Table 1 - Reconciliation of net
     income per diluted limited partner
     unit to adjusted net income per
     diluted limited partner unit

    Net income per diluted limited
     partner unit under EITF 03-06     $0.53                  $1.68
    Dilutive impact of theoretical
     distribution of earnings           0.01                   0.27
    Adjusted net income per diluted
     limited partner unit              $0.54                  $1.95


    Table 2 - Reconciliation of net
     income (loss) to EBITDA

    Net income (loss)                 $6,234     $(2,048)   $22,402    $8,349
    Depreciation and amortization      1,127       1,049      3,287     3,276
    Interest expense                   3,414       3,191      7,520     7,169
    Income tax expense                    95           -      1,065         -
    EBITDA                           $10,870      $2,192    $34,274   $18,794


    Table 3 - Reconciliation of cash
     flow from operating activities to
     EBITDA

    Cash flow from operating
     activities                     $(64,121)   $(43,337)  $(51,882)  $(2,376)
    Increase in operating assets and
     liabilities                      71,482      42,338     77,571    14,001
    Interest expense                   3,414       3,191      7,520     7,169
    Income tax expense                    95           -      1,065         -
    EBITDA                           $10,870      $2,192    $34,274   $18,794


    Table 4 - Reconciliation of net
     income to distributable cash flow

    Net income                        $6,234                $22,402
    Depreciation and amortization      1,127                  3,287
    Maintenance capital expenditures    (692)                (1,207)
    Distributable cash flow           $6,669                $24,482


    Table 5 - Reconciliation of cash
     flow from operating activities to
     distributable cash flow

    Cash flow from operating
     activities                     $(64,121)              $(51,882)
    Increase in operating assets and
     liabilities                      71,482                 77,571
    Maintenance capital expenditures    (692)                (1,207)
    Distributable cash flow           $6,669                $24,482


    Contacts:
    Thomas J. Hollister                 Edward J. Faneuil
    Executive Vice President and        Executive Vice President,
    Chief Financial Officer             General Counsel and Secretary
    Global Partners LP                  Global Partners LP
    (781) 894-8800                      (781) 894-8800

SOURCE Global Partners LP
CONTACT: Thomas J. Hollister, Executive Vice President and Chief Financial Officer, +1-781-894-8800, or Edward J. Faneuil, Executive Vice President, General Counsel and Secretary, +1-781-894-8800, both of Global Partners LP