WALTHAM, Mass.--(BUSINESS WIRE)--Mar. 12, 2009--
Global Partners LP (NYSE:GLP) today reported financial results for the
three months and year ended December 31, 2008.
“The solid results we achieved in 2008 speak directly to the resilience
of our business model,” said Eric Slifka, president and chief executive
officer of Global Partners. “The sharp rise in commodity prices,
increased price volatility, higher borrowing costs, increased
conservation and warmer than normal temperatures all contributed to a
challenging year. We adjusted to the volatile market conditions by
strengthening our margin management and tightening our expense controls.
These efforts contributed to a strong finishing fourth quarter that
accounted for a record 60% of our net income and 47% of our
distributable cash flow.”
Net income for the fourth quarter of 2008 was $12.7 million, or $0.78
per diluted limited partner unit, compared with net income of $11.0
million, or $0.72 per diluted limited partner unit, for the same period
in 2007. Fourth-quarter 2008 net income included a $2.8 million benefit
resulting from a favorable adjustment of an environmental reserve that
reduced operating expenses. The partnership had approximately 13.1
million limited partner units outstanding (basic and diluted) for the
three months ended December 31, 2008 and 2007, respectively.
Adjusted net income per diluted limited partner unit, which includes the
dilutive impact of theoretical distribution of earnings under Emerging
Issues Task Force 03-06, “Participating Securities and the Two-Class
Method under FASB Statement No. 128 (“EITF 03-06”),” was $0.95 for the
three months ended December 31, 2008, compared with $0.83 for the
comparable period in 2007.
Earnings before interest, taxes, depreciation and amortization (EBITDA)
for the three months ended December 31, 2008 was $22.8 million, compared
with $21.8 million for the same period in 2007.
Distributable cash flow for the fourth quarter of 2008 was $15.9
million, compared with $13.3 million for the comparable quarter in 2007.
Sales for the three months ended December 31, 2008 decreased to $1.7
billion from $2.2 billion for the same period in 2007, reflecting
significantly lower refined petroleum product prices in the fourth
quarter of 2008 compared with the same period in 2007. Wholesale segment
sales were $1.6 billion in the fourth quarter of 2008, compared with
$2.1 billion for the fourth quarter in 2007. Commercial segment sales
were $98.4 million for the fourth quarter of 2008, compared with $110.1
million in the fourth quarter in 2007. Combined gross profit for the
three months ended December 31, 2008 was $35.6 million, compared with
$39.2 million in the same period in 2007.
Financial Results for the Year Ended December 31, 2008 and 2007
Net income for the year ended December 31, 2008 was $21.1 million, or
$1.40 per diluted limited partner unit, compared with $47.0 million, or
$1.38 per diluted limited partner unit, in 2007. Net income for
full-year 2007 included one-time gains of $14.1 million from Global
Partners’ sale of its investment in NYMEX Holdings, Inc. and related
NYMEX seats. Net income as adjusted for the NYMEX-related gains was
$32.9 million.
EBITDA for the year ended December 31, 2008 was $58.1 million, compared
with $75.2 million for the year ended December 31, 2007. Adjusted EBITDA
for full-year 2007, which excludes the one-time $14.1 million gains, was
$61.1 million.
Distributable cash flow in 2008 was $34.1 million, compared with $38.6
million in 2007.
Adjusted net income per diluted limited partner unit, which includes the
dilutive impact of EITF-03-06, was $1.59 in full-year 2008 compared with
$3.92 in 2007. The 2007 results also included the dilutive impact of a
non-cash reduction in net income available to limited partners under
Emerging Issues Task Force 98-05, “Accounting for Convertible Securities
with Beneficial Conversion Features or Contingently Adjustable
Conversion Ratios (“EITF 98-05”).”
The partnership had approximately 13.1 million and 12.4 million weighted
average limited partner units outstanding (basic and diluted) for the
year ended December 31, 2008 and 2007, respectively.
Sales for 2008 increased to $9.0 billion from $6.8 billion for the same
period in 2007, reflecting the effects of higher refined petroleum
product prices throughout most of 2008 and the partnership’s 2007
acquisitions of five refined petroleum product terminals from ExxonMobil
Oil Corp. Wholesale segment sales were $8.6 billion in 2008, compared
with $6.4 billion in 2007. Commercial segment sales were $429.9 million
in 2008, compared with $381.1 million in 2007. Combined gross profit in
2008 was $119.8 million, compared with $127.0 million in 2007, largely
reflecting higher depreciation expense in 2008 as a result of the 2007
acquisitions.
EBITDA, adjusted net income per diluted limited partner unit and
distributable cash flow are non-GAAP (Generally Accepted Accounting
Principles) financial measures which are 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 these and other non-GAAP financial measures to their
most directly comparable GAAP financial measures for the three months
and year ended December 31, 2008 and 2007.
As previously announced, the Board of Directors of Global Partners’
general partner, Global GP LLC, declared a quarterly cash distribution
of $0.4875 per unit ($1.95 per unit on an annualized basis) on all of
its outstanding common and subordinated units for the period from
October 1, 2008 through December 31, 2008. The distribution was paid
February 13, 2009 to unitholders of record as of the close of business
February 4, 2009.
Business Outlook
“2008 was the first full calendar year we owned the refined petroleum
product terminals we acquired from ExxonMobil. These assets are
performing ahead of plan,” Slifka said. “Today, the environment within
the refined petroleum products supply and distribution chain has
improved dramatically from a year ago, creating opportunities for
Global, which has a strong and diverse portfolio of terminal assets. In
recent months, commodity prices have dropped significantly, interest
rates have come down and the forward product-pricing curve generally has
been favorable. Temperatures year-to-date in the regions we serve have
been colder than normal, which bodes well for our distillates products.
In addition, during the past year we refined our strategy to better
manage the price volatility in our business. As a result of these
factors, we are optimistic about the prospects for our business in the
first quarter and in 2009.”
Financial Results Conference Call
Management will review Global Partners’ fourth-quarter and full-year
2008 financial results in a teleconference call for analysts and
investors at 10:00 a.m. ET today.
Time:
|
|
|
|
|
|
10:00 a.m. ET
|
|
|
|
|
|
|
|
Dial-in numbers:
|
|
|
|
|
|
(877) 407-5790 (U.S. and Canada)
|
|
|
|
|
|
|
(201) 689-8328 (International)
|
The call also will be webcast live and archived on the Global Partners’
website, www.globalp.com.
Use of Non-GAAP Financial Measures
Adjusted Net Income Per Diluted Limited Partner Unit
Global Partners uses adjusted net income per diluted limited partner
unit to measure its financial performance on a per-unit basis. Adjusted
net income per diluted limited partner unit is defined as net income
after adding back the theoretical amount allocated to the general
partner’s interest as provided under EITF 03-06 and a non-cash reduction
in net income available to limited partners under EITF 98-05, divided by
the weighted average number of outstanding diluted common and
subordinated units, or limited partner units, during the period.
Net income per diluted limited partner unit as dictated by 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 partnership agreement 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 its business. Accordingly, the distributions we
historically paid and will pay in future periods are not impacted by net
income per diluted limited partner unit as dictated by EITF 03-06.
The non-cash reduction under EITF 98-05 for the year ended December 31,
2007 was the result of accounting for the sale of Class B units.
Although EITF 98-05 affected net income available to limited partners,
it did not affect net income or distributable cash flow to limited
partners, nor did it affect total partners’ equity.
Adjusted net income per diluted limited partner unit is a non-GAAP
financial measure and should not be considered as an alternative to net
income per diluted limited partner unit or any other measure of
financial performance presented in accordance with GAAP. In addition,
Global Partners’ adjusted net income per diluted limited partner unit
may not be comparable to the adjusted net income per diluted limited
partner unit or similarly titled measure of other companies.
EBITDA, Adjusted EBITDA and Net Income as Adjusted for One-time
Gains
EBITDA, adjusted EBITDA and net income as adjusted for one-time gains
are non-GAAP financial measures used as supplemental financial measures
by management and external users of Global Partners’ consolidated
financial statements, such as investors, commercial banks and research
analysts, to assess the partnership’s:
-
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;
-
operating performance and return on invested capital as compared to
those of other companies in the wholesale, marketing and distribution
of refined petroleum products, 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.
Adjusted EBITDA and net income as adjusted for one-time gains reflect
the exclusion of the $14.1 million gain on investment for the year ended
December 31, 2007. EBITDA, adjusted EBITDA and net income as adjusted
for one-time gains should not be considered alternatives 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, adjusted EBITDA and net income as adjusted for
one-time gains exclude some, but not all, items that affect net income,
and these measures may vary among other companies. Therefore, EBITDA,
adjusted EBITDA and net income as adjusted for one-time gains may not be
comparable to similarly titled measures of other companies.
Distributable Cash Flow
Distributable cash flow is an important non-GAAP financial measure for
Global Partners’ limited partners since it serves as an indicator of the
partnership’s success in providing a cash return on their investment.
Distributable cash flow means the partnership’s net income plus
depreciation and amortization less its capital expenditures.
Specifically, this financial measure indicates to investors whether or
not the partnership has generated sufficient cash flow on a current or
historic level that can sustain or support an increase in its quarterly
cash distribution. Distributable cash flow is a quantitative standard
used by the investment community with respect to publicly traded
partnerships. Distributable cash flow reflects the exclusion of the
$14.1 million gain on investment for the year ended December 31, 2007.
Distributable cash flow should not be considered as an alternative to
net income, cash flow from operations, or any other measure of financial
performance presented in accordance with GAAP. In addition, Global
Partners’ distributable cash flow may not be comparable to distributable
cash flow or similarly titled measure of other companies.
About Global Partners LP
Global Partners LP, a publicly traded master limited partnership based
in Waltham, Massachusetts, owns, controls and has access to one of the
largest terminal networks of refined petroleum products in the
Northeast. The partnership is one of the largest wholesale distributors
of gasoline, distillates (such as home heating oil, diesel and kerosene)
and residual oil to wholesalers, retailers and commercial customers in
the region. Global Partners LP, a FORTUNE 500® company,
trades on the New York Stock Exchange under the ticker symbol “GLP.” For
additional information, please visit www.globalp.com.
Forward-looking Statements
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, goals, 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 Annual Report on Form 10-K for the year ended
December 31, 2007 and subsequent filings the partnership makes with the
Securities and Exchange Commission. 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 STATEMENTS OF INCOME
|
(In thousands, except per unit data)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Twelve Months Ended
|
|
|
December 31,
|
|
December 31,
|
|
|
|
2008
|
|
|
|
2007
|
|
|
|
2008
|
|
|
|
2007
|
|
|
|
|
|
|
|
|
|
|
Sales
|
|
$
|
1,728,343
|
|
|
$
|
2,202,107
|
|
|
$
|
9,019,123
|
|
|
$
|
6,757,834
|
|
Cost of sales
|
|
|
1,692,769
|
|
|
|
2,162,944
|
|
|
|
8,899,332
|
|
|
|
6,630,850
|
|
Gross profit
|
|
|
35,574
|
|
|
|
39,163
|
|
|
|
119,791
|
|
|
|
126,984
|
|
|
|
|
|
|
|
|
|
|
Costs and operating expenses:
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses
|
|
|
10,348
|
|
|
|
11,197
|
|
|
|
42,060
|
|
|
|
45,537
|
|
Operating expenses
|
|
|
5,563
|
|
|
|
8,564
|
|
|
|
31,788
|
|
|
|
27,703
|
|
Amortization expenses
|
|
|
738
|
|
|
|
1,146
|
|
|
|
2,937
|
|
|
|
2,250
|
|
Total costs and operating expenses
|
|
|
16,649
|
|
|
|
20,907
|
|
|
|
76,785
|
|
|
|
75,490
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
18,925
|
|
|
|
18,256
|
|
|
|
43,006
|
|
|
|
51,494
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(5,385
|
)
|
|
|
(6,955
|
)
|
|
|
(20,799
|
)
|
|
|
(17,408
|
)
|
Gain on sale of investment
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
14,118
|
|
|
|
|
|
|
|
|
|
|
Income before income tax expense
|
|
|
13,540
|
|
|
|
11,301
|
|
|
|
22,207
|
|
|
|
48,204
|
|
|
|
|
|
|
|
|
|
|
Income tax expense
|
|
|
(857
|
)
|
|
|
(303
|
)
|
|
|
(1,152
|
)
|
|
|
(1,191
|
)
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
12,683
|
|
|
|
10,998
|
|
|
|
21,055
|
|
|
|
47,013
|
|
|
|
|
|
|
|
|
|
|
Less: General partner's interest in net income(1)
|
|
|
(220
|
)
|
|
|
(191
|
)
|
|
|
(364
|
)
|
|
|
(903
|
)
|
|
|
|
|
|
|
|
|
|
Limited partners' interest in net income
|
|
$
|
12,463
|
|
|
$
|
10,807
|
|
|
$
|
20,691
|
|
|
$
|
46,110
|
|
|
|
|
|
|
|
|
|
|
Net income per limited partner unit, basic and diluted(2)(3)(4)
|
|
$
|
0.78
|
|
|
$
|
0.72
|
|
|
$
|
1.40
|
|
|
$
|
1.38
|
|
|
|
|
|
|
|
|
|
|
Weighted average limited partners' units outstanding, basic and
diluted
|
|
|
13,071
|
|
|
|
13,071
|
|
|
|
13,071
|
|
|
|
12,444
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Calculation includes the effect of the private placement of
Class B units on May 9, 2007 and, as a result, the general partner
interest was 1.73% for the three and twelve months ended December
31, 2008 and for the three months ended December 31, 2007. For the
twelve months ended December 31, 2007, the general partner interest
was 1.92%, based on a weighted average.
|
|
|
|
|
|
|
|
|
|
(2) Under the provisions of EITF 03-06, "Participating Securities
and the Two-Class Method under FASB Statement No. 128," net income
per limited partner unit for the three and twelve months ended
December 31, 2008 and 2007 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
these periods.
|
|
|
|
|
|
|
|
|
|
(3) In connection with the private placement of Class B units, the
Partnership was required to take into account the effect of EITF
98-05, "Accounting for Convertible Securities with Beneficial
Conversion Features or Contingently Adjustable Conversion Ratios."
As a result, a non-cash reduction in net income available to limited
partners was recorded for the twelve months ended December 31, 2007
because the fair value of the Partnership's common units on May 9,
2007 (the date on which the Class B units were issued) was greater
than the purchase price of the Class B units which was established
at the time of the execution of the Unit Purchase Agreement on March
14, 2007. Although EITF 98-05 affected net income available to
limited partners, it did not affect net income nor did it affect
total partners' equity.
|
|
|
|
|
|
|
|
|
|
(4) Calculation includes the weighted average effect of the private
placement of Class B units which converted to common units for the
twelve months ended December 31, 2007. Per unit data is calculated
on a quarterly basis; therefore, per unit data for the twelve months
ended December 31, 2008 and 2007 equals the sums of the respective
four quarters.
|
GLOBAL PARTNERS LP
|
CONSOLIDATED BALANCE SHEETS
|
(In thousands)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
December 31,
|
|
|
|
2008
|
|
|
2007
|
Assets
|
|
|
|
|
Current assets:
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
945
|
|
$
|
2,110
|
Accounts receivable, net
|
|
|
249,418
|
|
|
439,165
|
Accounts receivable - affiliates
|
|
|
2,518
|
|
|
4,308
|
Inventories
|
|
|
240,346
|
|
|
484,259
|
Brokerage margin deposits
|
|
|
8,991
|
|
|
12,545
|
Fair value of forward fixed price contracts
|
|
|
161,787
|
|
|
742
|
Prepaid expenses and other current assets
|
|
|
29,302
|
|
|
17,736
|
Total current assets
|
|
|
693,307
|
|
|
960,865
|
|
|
|
|
|
Property and equipment, net
|
|
|
161,988
|
|
|
161,734
|
Intangible assets, net
|
|
|
31,403
|
|
|
34,168
|
Other assets
|
|
|
2,564
|
|
|
2,460
|
|
|
|
|
|
Total assets
|
|
$
|
889,262
|
|
$
|
1,159,227
|
|
|
|
|
|
|
|
|
|
|
Liabilities and partners' equity
|
|
|
|
|
Current liabilities:
|
|
|
|
|
Accounts payable
|
|
$
|
219,783
|
|
$
|
371,341
|
Working capital revolving credit facility - current portion
|
|
|
208,210
|
|
|
304,800
|
Environmental liabilities - current portion
|
|
|
4,191
|
|
|
876
|
Note payable
|
|
|
-
|
|
|
1,239
|
Accrued expenses and other current liabilities
|
|
|
54,054
|
|
|
69,762
|
Income taxes payable
|
|
|
520
|
|
|
-
|
Obligations on forward fixed price contracts and other derivatives
|
|
|
7,954
|
|
|
41,892
|
Total current liabilities
|
|
|
494,712
|
|
|
789,910
|
|
|
|
|
|
Working capital revolving credit facility - less current portion
|
|
|
154,090
|
|
|
119,000
|
Acquisition facility
|
|
|
71,200
|
|
|
71,200
|
Environmental liabilities - less current portion
|
|
|
2,377
|
|
|
8,340
|
Accrued pension benefit cost
|
|
|
8,853
|
|
|
5,236
|
Deferred compensation
|
|
|
1,663
|
|
|
1,481
|
Other long-term liabilities
|
|
|
12,899
|
|
|
3,709
|
Total liabilities
|
|
|
745,794
|
|
|
998,876
|
|
|
|
|
|
Partners' equity
|
|
|
143,468
|
|
|
160,351
|
|
|
|
|
|
Total liabilities and partners' equity
|
|
$
|
889,262
|
|
$
|
1,159,227
|
GLOBAL PARTNERS LP
|
FINANCIAL RECONCILIATIONS
|
(In thousands, except per unit data)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Twelve Months Ended
|
|
|
December 31,
|
|
December 31,
|
|
|
|
2008
|
|
|
|
2007
|
|
|
|
2008
|
|
|
|
2007
|
|
Table 1 - Reconciliation of net income to net income as adjusted
for one-time gains
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
12,683
|
|
|
$
|
10,998
|
|
|
$
|
21,055
|
|
|
$
|
47,013
|
|
Gain on sale of investment
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(14,118
|
)
|
Net income as adjusted for one-time gains
|
|
$
|
12,683
|
|
|
$
|
10,998
|
|
|
$
|
21,055
|
|
|
$
|
32,895
|
|
|
|
|
|
|
|
|
|
|
Table 2 - 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 and
EITF 98-05
|
|
$
|
0.78
|
|
|
$
|
0.72
|
|
|
$
|
1.40
|
|
|
$
|
1.38
|
|
Dilutive impact of theoretical distribution of earnings under EITF
03-06
|
|
|
0.17
|
|
|
|
0.11
|
|
|
|
0.19
|
|
|
|
1.21
|
|
Dilutive impact of non-cash reduction under EITF 98-05
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1.33
|
|
Adjusted net income per diluted limited partner unit
|
|
$
|
0.95
|
|
|
$
|
0.83
|
|
|
$
|
1.59
|
|
|
$
|
3.92
|
|
|
|
|
|
|
|
|
|
|
Table 3 - Reconciliation of net income to EBITDA and Adjusted
EBITDA
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
12,683
|
|
|
$
|
10,998
|
|
|
$
|
21,055
|
|
|
$
|
47,013
|
|
Depreciation and amortization
|
|
|
3,885
|
|
|
|
3,506
|
|
|
|
15,126
|
|
|
|
9,613
|
|
Interest expense
|
|
|
5,385
|
|
|
|
6,955
|
|
|
|
20,799
|
|
|
|
17,408
|
|
Income tax expense
|
|
|
857
|
|
|
|
303
|
|
|
|
1,152
|
|
|
|
1,191
|
|
EBITDA
|
|
|
22,810
|
|
|
|
21,762
|
|
|
|
58,132
|
|
|
|
75,225
|
|
Gain on sale of investment
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(14,118
|
)
|
Adjusted EBITDA
|
|
$
|
22,810
|
|
|
$
|
21,762
|
|
|
$
|
58,132
|
|
|
$
|
61,107
|
|
|
|
|
|
|
|
|
|
|
Table 4 - Reconciliation of cash flow provided by (used in)
operating activities to EBITDA and Adjusted EBITDA
|
|
|
|
|
|
|
|
|
Cash flow provided by (used in) operating activities
|
|
$
|
45,096
|
|
|
$
|
(95,406
|
)
|
|
$
|
99,220
|
|
|
$
|
(115,045
|
)
|
Net change in operating assets and liabilities
|
|
|
(28,528
|
)
|
|
|
109,910
|
|
|
|
(63,039
|
)
|
|
|
171,671
|
|
Interest expense
|
|
|
5,385
|
|
|
|
6,955
|
|
|
|
20,799
|
|
|
|
17,408
|
|
Income tax expense
|
|
|
857
|
|
|
|
303
|
|
|
|
1,152
|
|
|
|
1,191
|
|
EBITDA
|
|
|
22,810
|
|
|
|
21,762
|
|
|
|
58,132
|
|
|
|
75,225
|
|
Gain on sale of investment
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(14,118
|
)
|
Adjusted EBITDA
|
|
$
|
22,810
|
|
|
$
|
21,762
|
|
|
$
|
58,132
|
|
|
$
|
61,107
|
|
|
|
|
|
|
|
|
|
|
Table 5 - Reconciliation of net income to distributable cash flow
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
12,683
|
|
|
$
|
10,998
|
|
|
$
|
21,055
|
|
|
$
|
47,013
|
|
Depreciation and amortization
|
|
|
3,885
|
|
|
|
3,506
|
|
|
|
15,126
|
|
|
|
9,613
|
|
Gain on sale of investment
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(14,118
|
)
|
Maintenance capital expenditures
|
|
|
(715
|
)
|
|
|
(1,247
|
)
|
|
|
(2,120
|
)
|
|
|
(3,870
|
)
|
Distributable cash flow
|
|
$
|
15,853
|
|
|
$
|
13,257
|
|
|
$
|
34,061
|
|
|
$
|
38,638
|
|
|
|
|
|
|
|
|
|
|
Table 6 - Reconciliation of cash flow provided by (used in)
operating activities to distributable cash flow
|
|
|
|
|
|
|
|
|
Cash flow provided by (used in) operating activities
|
|
$
|
45,096
|
|
|
$
|
(95,406
|
)
|
|
$
|
99,220
|
|
|
$
|
(115,045
|
)
|
Net change in operating assets and liabilities
|
|
|
(28,528
|
)
|
|
|
109,910
|
|
|
|
(63,039
|
)
|
|
|
171,671
|
|
Gain on sale of investment
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(14,118
|
)
|
Maintenance capital expenditures
|
|
|
(715
|
)
|
|
|
(1,247
|
)
|
|
|
(2,120
|
)
|
|
|
(3,870
|
)
|
Distributable cash flow
|
|
$
|
15,853
|
|
|
$
|
13,257
|
|
|
$
|
34,061
|
|
|
$
|
38,638
|
|
Source: Global Partners LP
Global Partners LP
Thomas J. Hollister, 781-894-8800
Chief
Operating Officer and
Chief Financial Officer
or
Edward
J. Faneuil, 781-894-8800
Executive Vice President,
General
Counsel and Secretary