Global Energy and Power Leveraged Finance Conference Q3 2014 - - PowerPoint PPT Presentation

global energy and power leveraged finance conference q3
SMART_READER_LITE
LIVE PREVIEW

Global Energy and Power Leveraged Finance Conference Q3 2014 - - PowerPoint PPT Presentation

Global Energy and Power Leveraged Finance Conference Q3 2014 Investor Presentation June 2, 2015 Global Partners LP (NYSE: GLP) Forward-Looking Statements Some of the information contained in this presentation may contain forward-looking


slide-1
SLIDE 1

Q3 2014 Investor Presentation

Global Partners LP (NYSE: GLP)

Global Energy and Power Leveraged Finance Conference

June 2, 2015

slide-2
SLIDE 2

2

Forward-Looking Statements

Some of the information contained in this presentation may contain forward-looking statements. Forward-looking statements include, without limitation, any statement that may project, indicate or imply future results, events, performance or achievements, and may contain the words “may,” “believe,” “should,” “could,” “expect,” “anticipate,” “plan,” “intend,” “estimate,” “continue,” “will likely result,” or

  • ther similar expressions. In addition, any statement made by Global Partners LP’s management concerning future financial

performance (including future revenues, earnings or growth rates), ongoing business strategies or prospects and possible actions by Global Partners LP or its subsidiaries are also forward-looking statements. Although Global Partners LP believes these forward-looking statements are reasonable as and when made, there may be events in the future that Global Partners LP is not able to predict accurately or control, and there can be no assurance that future developments affecting Global Partners LP’s business will be those that it anticipates. Estimates for Global Partners LP’s future EBITDA are based

  • n assumptions regarding market conditions such as demand for petroleum products and renewable fuels, commodity prices,

weather, credit markets, the regulatory and permitting environment, and the forward product pricing curve, which could influence quarterly financial results. Therefore, Global Partners LP can give no assurance that its future EBITDA will be as estimated. For additional information about risks and uncertainties that could cause actual results to differ materially from the expectations Global Partners LP describes in its forward-looking statements, please refer to Global Partners LP’s Annual Report on Form 10-K and subsequent filings the Partnership makes with the Securities and Exchange Commission. Readers are cautioned not to place undue reliance on the forward-looking statements, which speak only as of the date on which they are

  • made. Global Partners LP expressly disclaims any obligation or undertaking to update forward-looking statements to reflect any change

in its expectations or beliefs or any change in events, conditions or circumstances on which any forward-looking statement is based.

slide-3
SLIDE 3

3

Use of Non-GAAP Financial Measures

This presentation contains non-GAAP financial measures relating to Global Partners. A reconciliation of these measures to the most directly comparable GAAP measures is available in the Appendix to this presentation. For additional detail regarding selected items impacting comparability, please visit the Investor Relations section of Global Partners’ website at www.globalp.com. EBITDA Earnings before interest, taxes, depreciation and amortization (EBITDA) is a non-GAAP financial measure used as a supplemental financial measure 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, storing and distribution
  • f refined petroleum products, renewable fuels and crude oil, 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 should not be considered as 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 this measure may vary among other companies. Therefore, EBITDA 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 minus maintenance capital expenditures, as well as adjustments to eliminate items approved by the audit committee of the Board of Directors of the Partnership's general partner that are extraordinary or non-recurring in nature and that would otherwise increase distributable cash flow. Specifically, this financial measure indicates to investors whether or not the Partnership has generated sufficient earnings 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 should not be considered as an alternative to net income, operating 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 measures of other companies.

slide-4
SLIDE 4

4

Global Partners at a Glance

  • Master limited partnership engaged in midstream logistics and marketing
  • Leading wholesale distributor of petroleum products
  • One of the largest terminal networks of petroleum products and

renewable fuels in the Northeast

  • One of the largest independent owners, suppliers and operators of

gasoline stations and convenience stores in the Northeast

  • Leader in the purchasing, selling and logistics of transporting domestic

and Canadian crude oil and other energy products by rail

  • “Virtual pipeline” connecting producing regions to demand centers on

the East, West and Gulf Coasts (pending Kansas City Southern project in Port Arthur, TX)

slide-5
SLIDE 5

5

Vision

“Leadership in gathering, storage, transportation and marketing of refined petroleum products, crude oil, renewable fuels, natural gas and NGLs.”

slide-6
SLIDE 6

6

Global’s DNA: Sourcing, Logistics & Marketing

Origin Delivery Destination

“Virtual Pipeline”

Gathering Transportation Storage

Integrated Marketing

Retail Wholesale Distribution

Alltow photo

C-Store Operations

slide-7
SLIDE 7

7

Uniquely Positioned in U.S. Energy Market Refined Petroleum Bulk Product Terminals Barrels of Storage Capacity Barrels of Product Sold Daily Gas Stations Owned, Leased or Supplied

25 11.8M 404K 1,600

*Included in the ~1,600 total gas stations

290*

Company-operated Convenience Stores

slide-8
SLIDE 8

8

History of Growth

2007 2008 2009 2010 2011 2012

Acquired three terminals from ExxonMobil Acquired two terminals from ExxonMobil Completed Port of Providence terminal project Organic terminal projects in Albany, NY Oyster Bay, NY Philadelphia, PA Launched offshore bunkering service

2013 2014

Albany Ethanol Expansion Project with CP Railway Acquired Warex terminals Acquired Mobil Stations Contracted to supply 150M gallons to other Mobil distributors Receipt, storage and distribution of Bakken crude

  • il at Global Albany

Acquired Alliance Energy Getty Realty Agreement Completed 100,000 barrel storage tank in Columbus, ND Acquired Basin Transload Completed Global Albany rail expansion Acquired CPBR Facility Opened NGL facility in Albany Signed pipeline connection agreements with Tesoro and Meadowlark Agreement with KCS to develop terminal in Port Arthur, TX

~$1.6 Billion in Acquisitions and Investments

2015

Acquired Warren Equities Acquired Boston Harbor Terminal Acquired retail portfolio from Capitol Petroleum Completed 176,000 barrel storage tank in Columbus, ND

slide-9
SLIDE 9

9

Wholesale, Commercial and GDSO

Business overview

  • Bulk purchase, movement,

storage and sale of:

– Gasoline and gasoline blendstocks – Crude oil – Other oils and related products

  • Customers

– Unbranded gasoline distributors and transportation fuel resellers – Home heating oil retailers – Refiners

Commercial Wholesale

Business overview

  • Sales and deliveries to end

user customers of:

– Unbranded gasoline – Heating oil, kerosene, diesel and residual fuel – Natural gas – Bunker fuel

  • Customers

– Government agencies – States, towns, municipalities – Large commercial clients – Shipping companies

Gasoline Distribution & Station Operations

Business overview

  • Distribution of branded and

unbranded gasoline

  • Rental income from dealers

and commission agents

  • Sale of gasoline, convenience

items and car wash services to retail customers

  • “Alltown” convenience stores
  • Customers

– Station operators – Gasoline jobbers – Retail customers

slide-10
SLIDE 10

10

Global has 10.9 million bbls of terminal capacity in the Northeast Estimated market share1

Wholesale Terminals – Northeast

1 Based on terminal capacity (bbls in 000s)

Source: OPIS/Stalsby Petroleum Terminal Encyclopedia, 2013, various marketing materials and Company data Newburgh, NY: 429K bbls Albany, NY: 1,402K bbls Newburgh-Warex, NY: 956K bbls Commander/Oyster Bay, NY: 134K bbls Port of Providence, RI: 480K bbls Sandwich, MA: 99K bbls Chelsea, MA: 685K bbls Revere, MA: 2,097K bbls Portland, ME: 665K bbls Burlington, VT: 419K bbls Inwood, NY: 322K bbls Glenwood Landing, NY: 98K bbls Wethersfield, CT: 183K bbls Bridgeport, CT: 110K bbls

Key to Terminal Type Distillate Ethanol Gasoline/Distillate/Ethanol Residual/Distillate Residual/Distillate/Biofuel Distillate/Biofuel Gasoline/Distillate/Ethanol/Crude Propane/Butane Crude

Macungie, PA: 170K bbls Staten Island, NY: 287K bbls Philadelphia, PA: 260K bbls Bayonne, NJ: 371K bbls Springfield, MA: 54K bbls

Location

  • Est. market capacity

GLP capacity GLP % of total Newburgh, NY 2,755 1,385 50% Western Long Island, NY 769 554 72% Boston Harbor, MA 9,774 2,782 28% Vermont 430 419 97% Providence, RI 4,455 480 9% Albany/Rensselaer, NY 9,558 1,402 15%

Riverhead, NY: 1,630K bbls Albany, NY: 24K bbls

slide-11
SLIDE 11

11

Unique Origin-to-Destination Assets Form the Backbone

  • f Rail Logistics

Basin Stampede, ND (CP) Clatskanie, OR Terminal Albany, NY Terminal Basin Beulah, ND (BNSF)

Storage capacity = 726K barrels Storage capacity = 200K barrels Storage capacity = 510K barrels

Port Arthur, TX Terminal

(expected phase 1 completion date in 2017)

Initial storage capacity = 1,050K barrels

slide-12
SLIDE 12

12

Albany Terminal Critical Link in North American Infrastructure

  • Albany terminal is gateway to efficient and cost-

effective receipt, storage and delivery of crude oil and other products

  • Relationship with Canadian Pacific (CP) provides

significant routing flexibility

– Intermodal terminal linked via single line haul to CP – Enables two 120-car unit trains to be offloaded in a 24 hour period – Rail expansion more than tripled terminal intake capacity to approximately 160,000 bbls/day – Averaging just 4 to 5 days one-way per train shipment

  • Established infrastructure links Global to energy

producing regions across North America

– Transload facility in North Dakota’s Bakken region – Product shipped by barge from Albany to East Coast refiners

slide-13
SLIDE 13

13

Mid-Continent Assets Form Core of ‘Virtual Pipeline’

  • Basin Stampede, ND (CP)

– Economically advantaged single-line long-haul to Albany – 270,000-barrel storage capacity with truck-and-rail off-loading rack – Completed construction of 176,000 barrels of additional storage which increases total ND storage capacity to 726,000 barrels

  • Basin Beulah, ND (BNSF)

– Single line haul service to West and Gulf Coasts – 280,000-barrel storage capacity with truck-and-rail off-loading system

  • Pipeline Connections

– Tesoro High Plains Pipeline System (THPP) – Basin Stampede to THPP – Basin Beulah to THPP – Connection to Stampede and Beulah provides customers with optionality to move product to either facility – Meadowlark Midstream Partners’ Divide Gathering System – Basin Stampede to the Divide Gathering System (should be commissioned by Q4 2015)

slide-14
SLIDE 14

14

West Coast Destination Asset: Clatskanie, OR

  • Located on the Columbia River approximately

50 miles from open water

  • Approximately 4 days transit by rail from

Edmonton

  • Infrastructure

– Two 100,000 barrel tanks – Pipeline from offloading to tanks – Pipeline from tanks to dock loading – Multiple unloading stations – Permitted for both crude transloading and ethanol manufacturing – Served by BNSF via connections with CP and CN – Capacity for handling 115-car unit trains

  • Largest West Coast ethanol plant

– 120M gallons per year ethanol manufacturing capacity – Only U.S. ethanol facility located on deep-water port with direct-ocean access via deep-water river

slide-15
SLIDE 15

15

Port Arthur Terminal Provides Access to Gulf Coast Capacity

  • Global will design, build and operate unit train petroleum products and

renewable energy terminal

– Agreement with Kansas City Southern (KCS) – KCS connects with all other Class I railroads in North America – 1,050,000 barrels of initial storage capacity – Expansion capabilities for distillates, renewable fuels and NGLs – Designed to handle up to two unit trains per day with expansion capacity up to six unit trains per day – Dock capable of handling Aframax-size vessels – Potential to accommodate as much as nine million barrels of storage – Expected to be in service in 2017

Port Arthur

slide-16
SLIDE 16

16

One of the Largest Operators of Gasoline Stations and Convenience Stores in the Northeast

  • Large gasoline station and C-store portfolio

–Supply ~1,600 locations in 11 states –~290* company-operated fuel locations and C-stores –Brands include Mobil, CITGO Fuel, Shell, Gulf and Sunoco

  • Major focus on new-to-industry and organic

projects

–Retail site development and expansion –Merchandising and rebranding –Co-branding initiatives

  • Acquisitions of Warren Equities and

Capitol Petroleum portfolio

–Strengthens footprint on the East Coast –Deepens integration between midstream and downstream assets

*Included in the 1,600 total gas stations

slide-17
SLIDE 17

17

GDSO Footprint

Site Type Total Company Operated 287 CommissionAgents 281 Lessee Dealer 296 TOTAL 864 Contract Dealers 687 TOTAL 1,551* KeyBusinessMetrics – Volume** Total Motor Fuel Sales (million gallons) 1,365.8

**Annualized Q1 2015 volume excluding Capitol Petroleum

Existing Global locations Warren locations

*Does not include certain Mobil Brand Fee Agreement sites

Capitol Petroleum locations

slide-18
SLIDE 18

18

GDSO Segment is Downstream Link in Vertically Integrated Supply Chain

Segment Profile

  • Supply to ~1,600 stations in total
  • Control ~860 properties through fee or lease

―Operate ~290 of these as company

  • perated locations

Strategic Advantages

  • Annuity business: Rental income from Dealer

Leased and Commission Agents

  • Vertical integration: Integration between supply,

terminaling and wholesale businesses and gas station sites

  • Scale: ~1,600 sites with volume of ~1.6 billion gallons
  • Best in class locations: Preeminent locations in

Northeast

  • Diversification: Flexible diversity of model, site

geography and site brand

Percentage of Sites by State

PA, 5.7% ME, 3.7% RI, 5% MA, 26% NY, 27% CT, 24% NH, 9.4% NJ, 0.4%; VA, 0.3%; VT, 0.1% MD, 1.7%

slide-19
SLIDE 19

19

Agreement to Acquire Retail Portfolio from Capitol Petroleum Group

  • Expands Global’s presence in two

attractive markets

  • Portfolio primarily of 97 Mobil- and

Exxon-branded owned or leased retail gas stations and seven dealer supply contracts in NYC and Prince George’s County, MD

  • 51 retail locations and seven dealer

supply accounts in NYC and 46 retail sites in Maryland/Washington, D.C. market

  • Sites sold a total of ~125 million

gallons of fuel in 2014

  • Expected to be accretive in the first

full year of operations

WASHINGTON, D.C. WASHINGTON, D.C. WASHINGTON, D.C. WASHINGTON, D.C. WASHINGTON, D.C. WASHINGTON, D.C. WASHINGTON, D.C. WASHINGTON, D.C. WASHINGTON, D.C. WASHINGTON, D.C. WASHINGTON, D.C. WASHINGTON, D.C. WASHINGTON, D.C. WASHINGTON, D.C. WASHINGTON, D.C. WASHINGTON, D.C. WASHINGTON, D.C. WASHINGTON, D.C. WASHINGTON, D.C. WASHINGTON, D.C. WASHINGTON, D.C. WASHINGTON, D.C. WASHINGTON, D.C. WASHINGTON, D.C. WASHINGTON, D.C. WASHINGTON, D.C. WASHINGTON, D.C. WASHINGTON, D.C. WASHINGTON, D.C. WASHINGTON, D.C. WASHINGTON, D.C. WASHINGTON, D.C. WASHINGTON, D.C. WASHINGTON, D.C. WASHINGTON, D.C. WASHINGTON, D.C. WASHINGTON, D.C. WASHINGTON, D.C. WASHINGTON, D.C. WASHINGTON, D.C. WASHINGTON, D.C. WASHINGTON, D.C. WASHINGTON, D.C. WASHINGTON, D.C. WASHINGTON, D.C. WASHINGTON, D.C. WASHINGTON, D.C. WASHINGTON, D.C. WASHINGTON, D.C. Annapolis Annapolis Annapolis Annapolis Annapolis Annapolis Annapolis Annapolis Annapolis Annapolis Annapolis Annapolis Annapolis Annapolis Annapolis Annapolis Annapolis Annapolis Annapolis Annapolis Annapolis Annapolis Annapolis Annapolis Annapolis Annapolis Annapolis Annapolis Annapolis Annapolis Annapolis Annapolis Annapolis Annapolis Annapolis Annapolis Annapolis Annapolis Annapolis Annapolis Annapolis Annapolis Annapolis Annapolis Annapolis Annapolis Annapolis Annapolis Annapolis Aspen Hill Aspen Hill Aspen Hill Aspen Hill Aspen Hill Aspen Hill Aspen Hill Aspen Hill Aspen Hill Aspen Hill Aspen Hill Aspen Hill Aspen Hill Aspen Hill Aspen Hill Aspen Hill Aspen Hill Aspen Hill Aspen Hill Aspen Hill Aspen Hill Aspen Hill Aspen Hill Aspen Hill Aspen Hill Aspen Hill Aspen Hill Aspen Hill Aspen Hill Aspen Hill Aspen Hill Aspen Hill Aspen Hill Aspen Hill Aspen Hill Aspen Hill Aspen Hill Aspen Hill Aspen Hill Aspen Hill Aspen Hill Aspen Hill Aspen Hill Aspen Hill Aspen Hill Aspen Hill Aspen Hill Aspen Hill Aspen Hill Bethesda Bethesda Bethesda Bethesda Bethesda Bethesda Bethesda Bethesda Bethesda Bethesda Bethesda Bethesda Bethesda Bethesda Bethesda Bethesda Bethesda Bethesda Bethesda Bethesda Bethesda Bethesda Bethesda Bethesda Bethesda Bethesda Bethesda Bethesda Bethesda Bethesda Bethesda Bethesda Bethesda Bethesda Bethesda Bethesda Bethesda Bethesda Bethesda Bethesda Bethesda Bethesda Bethesda Bethesda Bethesda Bethesda Bethesda Bethesda Bethesda Bowie Bowie Bowie Bowie Bowie Bowie Bowie Bowie Bowie Bowie Bowie Bowie Bowie Bowie Bowie Bowie Bowie Bowie Bowie Bowie Bowie Bowie Bowie Bowie Bowie Bowie Bowie Bowie Bowie Bowie Bowie Bowie Bowie Bowie Bowie Bowie Bowie Bowie Bowie Bowie Bowie Bowie Bowie Bowie Bowie Bowie Bowie Bowie Bowie Chillum Chillum Chillum Chillum Chillum Chillum Chillum Chillum Chillum Chillum Chillum Chillum Chillum Chillum Chillum Chillum Chillum Chillum Chillum Chillum Chillum Chillum Chillum Chillum Chillum Chillum Chillum Chillum Chillum Chillum Chillum Chillum Chillum Chillum Chillum Chillum Chillum Chillum Chillum Chillum Chillum Chillum Chillum Chillum Chillum Chillum Chillum Chillum Chillum Gaithersburg Gaithersburg Gaithersburg Gaithersburg Gaithersburg Gaithersburg Gaithersburg Gaithersburg Gaithersburg Gaithersburg Gaithersburg Gaithersburg Gaithersburg Gaithersburg Gaithersburg Gaithersburg Gaithersburg Gaithersburg Gaithersburg Gaithersburg Gaithersburg Gaithersburg Gaithersburg Gaithersburg Gaithersburg Gaithersburg Gaithersburg Gaithersburg Gaithersburg Gaithersburg Gaithersburg Gaithersburg Gaithersburg Gaithersburg Gaithersburg Gaithersburg Gaithersburg Gaithersburg Gaithersburg Gaithersburg Gaithersburg Gaithersburg Gaithersburg Gaithersburg Gaithersburg Gaithersburg Gaithersburg Gaithersburg Gaithersburg Oxon Hill-Glassmanor Oxon Hill-Glassmanor Oxon Hill-Glassmanor Oxon Hill-Glassmanor Oxon Hill-Glassmanor Oxon Hill-Glassmanor Oxon Hill-Glassmanor Oxon Hill-Glassmanor Oxon Hill-Glassmanor Oxon Hill-Glassmanor Oxon Hill-Glassmanor Oxon Hill-Glassmanor Oxon Hill-Glassmanor Oxon Hill-Glassmanor Oxon Hill-Glassmanor Oxon Hill-Glassmanor Oxon Hill-Glassmanor Oxon Hill-Glassmanor Oxon Hill-Glassmanor Oxon Hill-Glassmanor Oxon Hill-Glassmanor Oxon Hill-Glassmanor Oxon Hill-Glassmanor Oxon Hill-Glassmanor Oxon Hill-Glassmanor Oxon Hill-Glassmanor Oxon Hill-Glassmanor Oxon Hill-Glassmanor Oxon Hill-Glassmanor Oxon Hill-Glassmanor Oxon Hill-Glassmanor Oxon Hill-Glassmanor Oxon Hill-Glassmanor Oxon Hill-Glassmanor Oxon Hill-Glassmanor Oxon Hill-Glassmanor Oxon Hill-Glassmanor Oxon Hill-Glassmanor Oxon Hill-Glassmanor Oxon Hill-Glassmanor Oxon Hill-Glassmanor Oxon Hill-Glassmanor Oxon Hill-Glassmanor Oxon Hill-Glassmanor Oxon Hill-Glassmanor Oxon Hill-Glassmanor Oxon Hill-Glassmanor Oxon Hill-Glassmanor Oxon Hill-Glassmanor Potomac Potomac Potomac Potomac Potomac Potomac Potomac Potomac Potomac Potomac Potomac Potomac Potomac Potomac Potomac Potomac Potomac Potomac Potomac Potomac Potomac Potomac Potomac Potomac Potomac Potomac Potomac Potomac Potomac Potomac Potomac Potomac Potomac Potomac Potomac Potomac Potomac Potomac Potomac Potomac Potomac Potomac Potomac Potomac Potomac Potomac Potomac Potomac Potomac Rockville Rockville Rockville Rockville Rockville Rockville Rockville Rockville Rockville Rockville Rockville Rockville Rockville Rockville Rockville Rockville Rockville Rockville Rockville Rockville Rockville Rockville Rockville Rockville Rockville Rockville Rockville Rockville Rockville Rockville Rockville Rockville Rockville Rockville Rockville Rockville Rockville Rockville Rockville Rockville Rockville Rockville Rockville Rockville Rockville Rockville Rockville Rockville Rockville Silver Spring Silver Spring Silver Spring Silver Spring Silver Spring Silver Spring Silver Spring Silver Spring Silver Spring Silver Spring Silver Spring Silver Spring Silver Spring Silver Spring Silver Spring Silver Spring Silver Spring Silver Spring Silver Spring Silver Spring Silver Spring Silver Spring Silver Spring Silver Spring Silver Spring Silver Spring Silver Spring Silver Spring Silver Spring Silver Spring Silver Spring Silver Spring Silver Spring Silver Spring Silver Spring Silver Spring Silver Spring Silver Spring Silver Spring Silver Spring Silver Spring Silver Spring Silver Spring Silver Spring Silver Spring Silver Spring Silver Spring Silver Spring Silver Spring Suitland-Silver Hill Suitland-Silver Hill Suitland-Silver Hill Suitland-Silver Hill Suitland-Silver Hill Suitland-Silver Hill Suitland-Silver Hill Suitland-Silver Hill Suitland-Silver Hill Suitland-Silver Hill Suitland-Silver Hill Suitland-Silver Hill Suitland-Silver Hill Suitland-Silver Hill Suitland-Silver Hill Suitland-Silver Hill Suitland-Silver Hill Suitland-Silver Hill Suitland-Silver Hill Suitland-Silver Hill Suitland-Silver Hill Suitland-Silver Hill Suitland-Silver Hill Suitland-Silver Hill Suitland-Silver Hill Suitland-Silver Hill Suitland-Silver Hill Suitland-Silver Hill Suitland-Silver Hill Suitland-Silver Hill Suitland-Silver Hill Suitland-Silver Hill Suitland-Silver Hill Suitland-Silver Hill Suitland-Silver Hill Suitland-Silver Hill Suitland-Silver Hill Suitland-Silver Hill Suitland-Silver Hill Suitland-Silver Hill Suitland-Silver Hill Suitland-Silver Hill Suitland-Silver Hill Suitland-Silver Hill Suitland-Silver Hill Suitland-Silver Hill Suitland-Silver Hill Suitland-Silver Hill Suitland-Silver Hill Wheaton-Glenmont Wheaton-Glenmont Wheaton-Glenmont Wheaton-Glenmont Wheaton-Glenmont Wheaton-Glenmont Wheaton-Glenmont Wheaton-Glenmont Wheaton-Glenmont Wheaton-Glenmont Wheaton-Glenmont Wheaton-Glenmont Wheaton-Glenmont Wheaton-Glenmont Wheaton-Glenmont Wheaton-Glenmont Wheaton-Glenmont Wheaton-Glenmont Wheaton-Glenmont Wheaton-Glenmont Wheaton-Glenmont Wheaton-Glenmont Wheaton-Glenmont Wheaton-Glenmont Wheaton-Glenmont Wheaton-Glenmont Wheaton-Glenmont Wheaton-Glenmont Wheaton-Glenmont Wheaton-Glenmont Wheaton-Glenmont Wheaton-Glenmont Wheaton-Glenmont Wheaton-Glenmont Wheaton-Glenmont Wheaton-Glenmont Wheaton-Glenmont Wheaton-Glenmont Wheaton-Glenmont Wheaton-Glenmont Wheaton-Glenmont Wheaton-Glenmont Wheaton-Glenmont Wheaton-Glenmont Wheaton-Glenmont Wheaton-Glenmont Wheaton-Glenmont Wheaton-Glenmont Wheaton-Glenmont Alexandria Alexandria Alexandria Alexandria Alexandria Alexandria Alexandria Alexandria Alexandria Alexandria Alexandria Alexandria Alexandria Alexandria Alexandria Alexandria Alexandria Alexandria Alexandria Alexandria Alexandria Alexandria Alexandria Alexandria Alexandria Alexandria Alexandria Alexandria Alexandria Alexandria Alexandria Alexandria Alexandria Alexandria Alexandria Alexandria Alexandria Alexandria Alexandria Alexandria Alexandria Alexandria Alexandria Alexandria Alexandria Alexandria Alexandria Alexandria Alexandria Annandale Annandale Annandale Annandale Annandale Annandale Annandale Annandale Annandale Annandale Annandale Annandale Annandale Annandale Annandale Annandale Annandale Annandale Annandale Annandale Annandale Annandale Annandale Annandale Annandale Annandale Annandale Annandale Annandale Annandale Annandale Annandale Annandale Annandale Annandale Annandale Annandale Annandale Annandale Annandale Annandale Annandale Annandale Annandale Annandale Annandale Annandale Annandale Annandale Arlington Arlington Arlington Arlington Arlington Arlington Arlington Arlington Arlington Arlington Arlington Arlington Arlington Arlington Arlington Arlington Arlington Arlington Arlington Arlington Arlington Arlington Arlington Arlington Arlington Arlington Arlington Arlington Arlington Arlington Arlington Arlington Arlington Arlington Arlington Arlington Arlington Arlington Arlington Arlington Arlington Arlington Arlington Arlington Arlington Arlington Arlington Arlington Arlington Burke Burke Burke Burke Burke Burke Burke Burke Burke Burke Burke Burke Burke Burke Burke Burke Burke Burke Burke Burke Burke Burke Burke Burke Burke Burke Burke Burke Burke Burke Burke Burke Burke Burke Burke Burke Burke Burke Burke Burke Burke Burke Burke Burke Burke Burke Burke Burke Burke McLean McLean McLean McLean McLean McLean McLean McLean McLean McLean McLean McLean McLean McLean McLean McLean McLean McLean McLean McLean McLean McLean McLean McLean McLean McLean McLean McLean McLean McLean McLean McLean McLean McLean McLean McLean McLean McLean McLean McLean McLean McLean McLean McLean McLean McLean McLean McLean McLean
  • n
  • n
  • n
  • n
  • n
  • n
  • n
  • n
  • n
  • n
  • n
  • n
  • n
  • n
ton ton ton ton ton ton ton ton ton ton ton ton ton ton ton ton ton ton ton ton ton ton ton ton ton ton ton ton ton ton ton ton ton ton ton NEW YORK NEW YORK NEW YORK NEW YORK NEW YORK NEW YORK NEW YORK NEW YORK NEW YORK NEW YORK NEW YORK NEW YORK NEW YORK NEW YORK NEW YORK NEW YORK NEW YORK NEW YORK NEW YORK NEW YORK NEW YORK NEW YORK NEW YORK NEW YORK NEW YORK NEW YORK NEW YORK NEW YORK NEW YORK NEW YORK NEW YORK NEW YORK NEW YORK NEW YORK NEW YORK NEW YORK NEW YORK NEW YORK NEW YORK NEW YORK NEW YORK NEW YORK NEW YORK NEW YORK NEW YORK NEW YORK NEW YORK NEW YORK NEW YORK Bayonne Bayonne Bayonne Bayonne Bayonne Bayonne Bayonne Bayonne Bayonne Bayonne Bayonne Bayonne Bayonne Bayonne Bayonne Bayonne Bayonne Bayonne Bayonne Bayonne Bayonne Bayonne Bayonne Bayonne Bayonne Bayonne Bayonne Bayonne Bayonne Bayonne Bayonne Bayonne Bayonne Bayonne Bayonne Bayonne Bayonne Bayonne Bayonne Bayonne Bayonne Bayonne Bayonne Bayonne Bayonne Bayonne Bayonne Bayonne Bayonne Belleville Belleville Belleville Belleville Belleville Belleville Belleville Belleville Belleville Belleville Belleville Belleville Belleville Belleville Belleville Belleville Belleville Belleville Belleville Belleville Belleville Belleville Belleville Belleville Belleville Belleville Belleville Belleville Belleville Belleville Belleville Belleville Belleville Belleville Belleville Belleville Belleville Belleville Belleville Belleville Belleville Belleville Belleville Belleville Belleville Belleville Belleville Belleville Belleville Bloomfield Bloomfield Bloomfield Bloomfield Bloomfield Bloomfield Bloomfield Bloomfield Bloomfield Bloomfield Bloomfield Bloomfield Bloomfield Bloomfield Bloomfield Bloomfield Bloomfield Bloomfield Bloomfield Bloomfield Bloomfield Bloomfield Bloomfield Bloomfield Bloomfield Bloomfield Bloomfield Bloomfield Bloomfield Bloomfield Bloomfield Bloomfield Bloomfield Bloomfield Bloomfield Bloomfield Bloomfield Bloomfield Bloomfield Bloomfield Bloomfield Bloomfield Bloomfield Bloomfield Bloomfield Bloomfield Bloomfield Bloomfield Bloomfield Clifton Clifton Clifton Clifton Clifton Clifton Clifton Clifton Clifton Clifton Clifton Clifton Clifton Clifton Clifton Clifton Clifton Clifton Clifton Clifton Clifton Clifton Clifton Clifton Clifton Clifton Clifton Clifton Clifton Clifton Clifton Clifton Clifton Clifton Clifton Clifton Clifton Clifton Clifton Clifton Clifton Clifton Clifton Clifton Clifton Clifton Clifton Clifton Clifton East Orange East Orange East Orange East Orange East Orange East Orange East Orange East Orange East Orange East Orange East Orange East Orange East Orange East Orange East Orange East Orange East Orange East Orange East Orange East Orange East Orange East Orange East Orange East Orange East Orange East Orange East Orange East Orange East Orange East Orange East Orange East Orange East Orange East Orange East Orange East Orange East Orange East Orange East Orange East Orange East Orange East Orange East Orange East Orange East Orange East Orange East Orange East Orange East Orange Elizabeth Elizabeth Elizabeth Elizabeth Elizabeth Elizabeth Elizabeth Elizabeth Elizabeth Elizabeth Elizabeth Elizabeth Elizabeth Elizabeth Elizabeth Elizabeth Elizabeth Elizabeth Elizabeth Elizabeth Elizabeth Elizabeth Elizabeth Elizabeth Elizabeth Elizabeth Elizabeth Elizabeth Elizabeth Elizabeth Elizabeth Elizabeth Elizabeth Elizabeth Elizabeth Elizabeth Elizabeth Elizabeth Elizabeth Elizabeth Elizabeth Elizabeth Elizabeth Elizabeth Elizabeth Elizabeth Elizabeth Elizabeth Elizabeth Fort Lee Fort Lee Fort Lee Fort Lee Fort Lee Fort Lee Fort Lee Fort Lee Fort Lee Fort Lee Fort Lee Fort Lee Fort Lee Fort Lee Fort Lee Fort Lee Fort Lee Fort Lee Fort Lee Fort Lee Fort Lee Fort Lee Fort Lee Fort Lee Fort Lee Fort Lee Fort Lee Fort Lee Fort Lee Fort Lee Fort Lee Fort Lee Fort Lee Fort Lee Fort Lee Fort Lee Fort Lee Fort Lee Fort Lee Fort Lee Fort Lee Fort Lee Fort Lee Fort Lee Fort Lee Fort Lee Fort Lee Fort Lee Fort Lee Hackensack Hackensack Hackensack Hackensack Hackensack Hackensack Hackensack Hackensack Hackensack Hackensack Hackensack Hackensack Hackensack Hackensack Hackensack Hackensack Hackensack Hackensack Hackensack Hackensack Hackensack Hackensack Hackensack Hackensack Hackensack Hackensack Hackensack Hackensack Hackensack Hackensack Hackensack Hackensack Hackensack Hackensack Hackensack Hackensack Hackensack Hackensack Hackensack Hackensack Hackensack Hackensack Hackensack Hackensack Hackensack Hackensack Hackensack Hackensack Hackensack Irvington Irvington Irvington Irvington Irvington Irvington Irvington Irvington Irvington Irvington Irvington Irvington Irvington Irvington Irvington Irvington Irvington Irvington Irvington Irvington Irvington Irvington Irvington Irvington Irvington Irvington Irvington Irvington Irvington Irvington Irvington Irvington Irvington Irvington Irvington Irvington Irvington Irvington Irvington Irvington Irvington Irvington Irvington Irvington Irvington Irvington Irvington Irvington Irvington Jersey City Jersey City Jersey City Jersey City Jersey City Jersey City Jersey City Jersey City Jersey City Jersey City Jersey City Jersey City Jersey City Jersey City Jersey City Jersey City Jersey City Jersey City Jersey City Jersey City Jersey City Jersey City Jersey City Jersey City Jersey City Jersey City Jersey City Jersey City Jersey City Jersey City Jersey City Jersey City Jersey City Jersey City Jersey City Jersey City Jersey City Jersey City Jersey City Jersey City Jersey City Jersey City Jersey City Jersey City Jersey City Jersey City Jersey City Jersey City Jersey City Linden Linden Linden Linden Linden Linden Linden Linden Linden Linden Linden Linden Linden Linden Linden Linden Linden Linden Linden Linden Linden Linden Linden Linden Linden Linden Linden Linden Linden Linden Linden Linden Linden Linden Linden Linden Linden Linden Linden Linden Linden Linden Linden Linden Linden Linden Linden Linden Linden Newark Newark Newark Newark Newark Newark Newark Newark Newark Newark Newark Newark Newark Newark Newark Newark Newark Newark Newark Newark Newark Newark Newark Newark Newark Newark Newark Newark Newark Newark Newark Newark Newark Newark Newark Newark Newark Newark Newark Newark Newark Newark Newark Newark Newark Newark Newark Newark Newark Union Union Union Union Union Union Union Union Union Union Union Union Union Union Union Union Union Union Union Union Union Union Union Union Union Union Union Union Union Union Union Union Union Union Union Union Union Union Union Union Union Union Union Union Union Union Union Union Union West New York West New York West New York West New York West New York West New York West New York West New York West New York West New York West New York West New York West New York West New York West New York West New York West New York West New York West New York West New York West New York West New York West New York West New York West New York West New York West New York West New York West New York West New York West New York West New York West New York West New York West New York West New York West New York West New York West New York West New York West New York West New York West New York West New York West New York West New York West New York West New York West New York West Orange West Orange West Orange West Orange West Orange West Orange West Orange West Orange West Orange West Orange West Orange West Orange West Orange West Orange West Orange West Orange West Orange West Orange West Orange West Orange West Orange West Orange West Orange West Orange West Orange West Orange West Orange West Orange West Orange West Orange West Orange West Orange West Orange West Orange West Orange West Orange West Orange West Orange West Orange West Orange West Orange West Orange West Orange West Orange West Orange West Orange West Orange West Orange West Orange East Meadow East Meadow East Meadow East Meadow East Meadow East Meadow East Meadow East Meadow East Meadow East Meadow East Meadow East Meadow East Meadow East Meadow East Meadow East Meadow East Meadow East Meadow East Meadow East Meadow East Meadow East Meadow East Meadow East Meadow East Meadow East Meadow East Meadow East Meadow East Meadow East Meadow East Meadow East Meadow East Meadow East Meadow East Meadow East Meadow East Meadow East Meadow East Meadow East Meadow East Meadow East Meadow East Meadow East Meadow East Meadow East Meadow East Meadow East Meadow East Meadow Freeport Freeport Freeport Freeport Freeport Freeport Freeport Freeport Freeport Freeport Freeport Freeport Freeport Freeport Freeport Freeport Freeport Freeport Freeport Freeport Freeport Freeport Freeport Freeport Freeport Freeport Freeport Freeport Freeport Freeport Freeport Freeport Freeport Freeport Freeport Freeport Freeport Freeport Freeport Freeport Freeport Freeport Freeport Freeport Freeport Freeport Freeport Freeport Freeport Hempstead Hempstead Hempstead Hempstead Hempstead Hempstead Hempstead Hempstead Hempstead Hempstead Hempstead Hempstead Hempstead Hempstead Hempstead Hempstead Hempstead Hempstead Hempstead Hempstead Hempstead Hempstead Hempstead Hempstead Hempstead Hempstead Hempstead Hempstead Hempstead Hempstead Hempstead Hempstead Hempstead Hempstead Hempstead Hempstead Hempstead Hempstead Hempstead Hempstead Hempstead Hempstead Hempstead Hempstead Hempstead Hempstead Hempstead Hempstead Hempstead Hicksvil Hicksvil Hicksvil Hicksvil Hicksvil Hicksvil Hicksvil Hicksvil Hicksvil Hicksvil Hicksvil Hicksvil Hicksvil Hicksvil Hicksvil Hicksvil Hicksvil Hicksvil Hicksvil Hicksvil Hicksvil Hicksvi Hicksvi Hicksvi Hicksvi Hicksvi Hicksvi Hicksvi Hicksvi Hicksvi Hicksvi Hicksvi Hicksvi Hicksvi Hicksvi Hicksvi Hicksvi Hicksvi Hicksvi Hicksvi Hicksvi Hicksvi Hicksvi Hicksvi Hicksvi Hicksvi Hicksvi Hicksvi Hicksvi Long Beach Long Beach Long Beach Long Beach Long Beach Long Beach Long Beach Long Beach Long Beach Long Beach Long Beach Long Beach Long Beach Long Beach Long Beach Long Beach Long Beach Long Beach Long Beach Long Beach Long Beach Long Beach Long Beach Long Beach Long Beach Long Beach Long Beach Long Beach Long Beach Long Beach Long Beach Long Beach Long Beach Long Beach Long Beach Long Beach Long Beach Long Beach Long Beach Long Beach Long Beach Long Beach Long Beach Long Beach Long Beach Long Beach Long Beach Long Beach Long Beach Oceanside Oceanside Oceanside Oceanside Oceanside Oceanside Oceanside Oceanside Oceanside Oceanside Oceanside Oceanside Oceanside Oceanside Oceanside Oceanside Oceanside Oceanside Oceanside Oceanside Oceanside Oceanside Oceanside Oceanside Oceanside Oceanside Oceanside Oceanside Oceanside Oceanside Oceanside Oceanside Oceanside Oceanside Oceanside Oceanside Oceanside Oceanside Oceanside Oceanside Oceanside Oceanside Oceanside Oceanside Oceanside Oceanside Oceanside Oceanside Oceanside Valley Stream Valley Stream Valley Stream Valley Stream Valley Stream Valley Stream Valley Stream Valley Stream Valley Stream Valley Stream Valley Stream Valley Stream Valley Stream Valley Stream Valley Stream Valley Stream Valley Stream Valley Stream Valley Stream Valley Stream Valley Stream Valley Stream Valley Stream Valley Stream Valley Stream Valley Stream Valley Stream Valley Stream Valley Stream Valley Stream Valley Stream Valley Stream Valley Stream Valley Stream Valley Stream Valley Stream Valley Stream Valley Stream Valley Stream Valley Stream Valley Stream Valley Stream Valley Stream Valley Stream Valley Stream Valley Stream Valley Stream Valley Stream Valley Stream 678 95 80 278 95 478 278 398 66 97 498 270 Lessee Dealer Commissioned Agent Dealer – Supply Only
slide-20
SLIDE 20

20

Diversified Business Mix

Wholesale 48% Gasoline Distribution and Station Operations 47% Commercial 5%

2014 Product Margin by Business Segment $606.1M

Wholesale 84% Commercial 16%

2005 Product Margin by Business Segment $93.4M

Wholesale Distillates 45% Wholesale Gasoline 15% Wholesale Residual Oil 24% Wholesale Crude 23% Wholesale Distillates & Residual Oil 13% Wholesale Gasoline 12% Gasoline Distribution 31% C-Store & Third- party Rent 16%

slide-21
SLIDE 21

21

$161 $182 $234 $371 $460 $606 $622

2009 2010 2011 2012 2013 2014 TTM 3/31/15

Please refer to Appendix for reconciliation of non-GAAP items

Financial Growth with Consistent Profitability

$67 $72 $86 $136 $157 $242 $228

2009 2010 2011 2012 2013 2014 TTM 3/31/15

Product Margin EBITDA

($ in millions) ($ in millions)

DCF

($ in millions)

$45 $46 $47 $81 $105 $161 $145

2009 2010 2011 2012 2013 2014 TTM 3/31/15

slide-22
SLIDE 22

Q3 2014 Investor Presentation

Global Partners LP (NYSE: GLP)

Global Energy and Power Leveraged Finance Conference

June 2, 2015

slide-23
SLIDE 23

Appendix

slide-24
SLIDE 24

24

Appendix – Financial Reconciliations

(In thousands) (Unaudited)

2011 Reconciliation of net income to EBITDA Net income (1) $ 34,134 $ 27,038 $ 19,352 $ 46,743 $ 41,053 $ 116,980 $ 57,154 $ 30,409 $ 90,235 Net loss (income) attributable to noncontrolling interest
  • 1,562
(2,271) (144) 6 (2,121) Net income attributable to Global Partners LP (1) 34,134 27,038 19,352 46,743 42,615 114,709 57,010 30,415 88,114 Depreciation and amortization, excluding the impact of noncontrolling interest 14,740 20,082 30,359 45,458 70,423 78,888 18,072 26,499 87,315 Interest expense, excluding the impact of noncontrolling interest 16,357 25,317 35,932 42,021 43,537 47,719 11,090 13,961 50,590 Income tax expense (benefit) 1,429
  • 68
1,577 819 963 322 966 1,607 EBITDA (1) $ 66,660 $ 72,437 $ 85,711 $ 135,799 $ 157,394 $ 242,279 $ 86,494 $ 71,841 $ 227,626 Reconciliation of net cash (used in) provided by operating activities to EBITDA Net cash (used in) provided by operating activities (1) $ (61,129) $ (87,194) $ (17,357) $ 232,452 $ 255,147 $ 344,902 $ 53,146 $ (113,915) $ 177,841 Net changes in operating assets and liabilities and certain non-cash items 110,003 134,314 67,068 (140,251) (136,960) (141,558) 23,714 172,796 7,524 Net cash from operating activities and changes in operating assets and liabilities attributable to noncontrolling interest
  • (5,149)
(9,747) (1,778) (1,967) (9,936) Interest expense, excluding the impact of noncontrolling interest 16,357 25,317 35,932 42,021 43,537 47,719 11,090 13,961 50,590 Income tax expense (benefit) 1,429
  • 68
1,577 819 963 322 966 1,607 EBITDA (1) $ 66,660 $ 72,437 $ 85,711 $ 135,799 $ 157,394 $ 242,279 $ 86,494 $ 71,841 $ 227,626 (1) Results for the year ended December 31, 2013 include a non-cash adjustment of ($19.3 million) related to the Partnership's RIN RVO and loss on fixed forward commitments. 2014 Year Ended December 31, Twelve Months Ended March 31, 2013 2012 2009 2010 Trailing 2014 2015 March 31, Three Months Ended 2015
slide-25
SLIDE 25

25

Appendix – Financial Reconciliations

(In thousands) (Unaudited)

Reconciliation of net income to distributable cash flow Net income (1) $ 34,134 $ 27,038 $ 19,352 $ 46,743 $ 41,053 $ 116,980 $ 57,154 $ 30,409 $ 90,235 Net (income) loss attributable to noncontrolling interest
  • 1,562
(2,271) (144) 6 (2,121) Net income attributable to Global Partners LP (1) 34,134 27,038 19,352 46,743 42,615 114,709 57,010 30,415 88,114 Depreciation and amortization, excluding the impact of noncontrolling interest 15,909 23,089 30,359 45,458 70,423 78,888 18,072 26,499 87,315 Amortization of deferred financing fees and senior notes discount
  • 4,723
5,753 7,265 6,186 1,388 1,638 6,436 Amortization of routine bank refinancing fees
  • (3,467)
(4,073) (4,072) (4,444) (1,001) (1,121) (4,564) Maintenance capital expenditures, excluding the impact of noncontrolling interest (4,610) (4,092) (4,226) (13,112) (10,977) (34,115) (5,949) (3,721) (31,887) Distributable cash flow (1) $ 45,433 $ 46,035 $ 46,741 $ 80,769 $ 105,254 $ 161,224 $ 69,520 $ 53,710 $ 145,414 Reconciliation of net cash provided by (used in) operating activities to distributable cash flow Net cash provided by (used in) operating activities $ (61,129) $ (87,194) $ (17,357) $ 232,452 $ 255,147 $ 344,902 $ 53,146 $ (113,915) $ 177,841 Net changes in operating assets and liabilities and certain non-cash items 111,172 137,321 67,068 (140,251) (136,960) (141,558) 23,714 172,796 7,524 Net cash from operating activities and changes in operating assets and liabilities attributable to noncontrolling interest
  • (5,149)
(9,747) (1,778) (1,967) (9,936) Amortization of deferred financing fees and senior notes discount
  • 4,723
5,753 7,265 6,186 1,388 1,638 6,436 Amortization of routine bank refinancing fees
  • (3,467)
(4,073) (4,072) (4,444) (1,001) (1,121) (4,564) Maintenance capital expenditures, excluding the impact of noncontrolling interest (4,610) (4,092) (4,226) (13,112) (10,977) (34,115) (5,949) (3,721) (31,887) Distributable cash flow (1) $ 45,433 $ 46,035 $ 46,741 $ 80,769 $ 105,254 $ 161,224 $ 69,520 $ 53,710 $ 145,414 (1) Results for the year ended December 31, 2013 include a non-cash adjustment of ($19.3 million) related to the Partnership's RIN RVO and loss on fixed forward commitments. 2014 2015 Months Ended March 31, March 31, Three Months Ended 2014 2013 Trailing Twelve 2011 2012 Year Ended December 31, 2009 2010
slide-26
SLIDE 26

26

Appendix – Financial Reconciliations

(In thousands) (Unaudited)

Reconciliation of gross profit to product margin Wholesale segment: Gasoline and gasoline blendstocks (1) $ 13,974 $ 40,706 $ 54,065 $ 56,224 $ 54,639 $ 43,147 $ 71,713 $ 49,663 $ 29,829 $ 51,879 Crude oil
  • 12,301
35,538 92,807 141,965 23,490 15,257 133,732 Other oils and related products 64,835 104,528 90,346 55,308 55,252 66,916 79,376 34,616 35,007 79,767 Total (1) 78,809 145,234 144,411 123,833 145,429 202,870 293,054 107,769 80,093 265,378 Gasoline Distribution and Station Operations segment: Gasoline distribution
  • 14,017
56,690 139,706 150,147 189,439 33,280 61,699 217,858 Station operations (2)
  • 8,885
31,713 67,011 78,833 93,939 19,797 36,723 110,202 Total
  • 22,902
88,403 206,717 228,980 283,378 53,077 98,422 328,060 Commercial segment 14,570 15,410 15,033 21,975 18,652 28,359 29,716 12,329 11,558 28,945 Combined product margin (1) 93,379 160,644 182,346 234,211 370,798 460,209 606,148 173,175 190,073 622,383 Depreciation allocated to cost of sales (1,662) (10,816) (15,628) (24,391) (36,683) (55,653) (61,361) (14,151) (21,515) (68,725) Gross profit (1) $ 91,717 $ 149,828 $ 166,718 $ 209,820 $ 334,115 $ 404,556 $ 544,787 $ 159,024 $ 168,558 $ 553,658 (1) Results for the year ended December 31, 2013 include a non-cash adjustment of ($19.3 million) related to the Partnership's RIN RVO and loss on fixed forward commitments. (2) Prior year amounts include the reclass of gain or loss on asset sales from product margin to operating expenses to conform to the Partnership's current presentation. 2014 Year Ended December 31, Trailing Twelve Months Ended March 31, 2014 2015 2015 Three Months Ended March 31, 2005 2013 2009 2010 2011 2012