The following table presents our previously reported statement of income for the three months ended March 31, 2016 (as presented in our Quarterly Report on Form 10-Q filed with the U.S. Securities and Exchange Commission (SEC) on May 6, 2016) retrospectively adjusted for the acquisitions of the McKee Terminal Services Business and the Meraux and Three Rivers Terminal Services Business (in thousands).



	Three Months Ended March 31, 2016
	Valero Energy Partners LP (Previously Reported)			McKee Terminal Services Business			Meraux and Three Rivers Terminal Services Business			Valero Energy Partners LP (Currently Reported)
Operating revenues – related party	$	78,767		$	—		$	—		$	78,767
Costs and expenses:
Operating expenses	19,096			1,781			3,409			24,286
General and administrative expenses	4,161			67			137			4,365
Depreciation expense	9,388			1,233			891			11,512
Total costs and expenses	32,645			3,081			4,437			40,163
Operating income (loss)	46,122			(3,081		)	(4,437		)	38,604
Other income, net	77			—			—			77
Interest and debt expense, net of capitalized interest	(2,659		)	—			—			(2,659		)
Income (loss) before income taxes	43,540			(3,081		)	(4,437		)	36,022
Income tax expense	242			—			—			242
Net income (loss)	43,298			(3,081		)	(4,437		)	35,780
Less: Net loss attributable to Predecessor	—			(3,081		)	(4,437		)	(7,518		)
Net income attributable to partners	$	43,298		$	—		$	—		$	43,298

The following table presents our previously reported statement of cash flows for the three months ended March 31, 2016 (as presented in our Quarterly Report on Form 10-Q filed with the SEC on May 6, 2016) retrospectively adjusted for the acquisitions of the McKee Terminal Services Business and the Meraux and Three Rivers Terminal Services Business (in thousands).



	Three Months Ended March 31, 2016
	Valero Energy Partners LP (Previously Reported)			McKee Terminal Services Business			Meraux and Three Rivers Terminal Services Business			Valero Energy Partners LP (Currently Reported)
Cash flows from operating activities:
Net income (loss)	$	43,298		$	(3,081	)	$	(4,437	)	$	35,780
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
Depreciation expense	9,388			1,233			891			11,512
Changes in current assets and current liabilities	(1,986		)	—			—			(1,986		)
Changes in deferred charges and credits and other operating activities, net	206			—			—			206
Net cash provided by (used in) operating activities	50,906			(1,848		)	(3,546		)	45,512
Cash flows from investing activities:
Capital expenditures	(6,267		)	—			(933		)	(7,200		)
Net cash used in investing activities	(6,267		)	—			(933		)	(7,200		)
Cash flows from financing activities:
Repayment of capital lease obligations	(326		)	—			—			(326		)
Payment of offering costs	(107		)	—			—			(107		)
Cash distributions to unitholders and distribution equivalent right payments	(22,711		)	—			—			(22,711		)
Net transfers from Valero Energy Corporation	—			1,848			4,479			6,327
Net cash provided by (used in) financing activities	(23,144		)	1,848			4,479			(16,817		)
Net increase in cash and cash equivalents	21,495			—			—			21,495
Cash and cash equivalents at beginning of period	80,783			—			—			80,783
Cash and cash equivalents at end of period	$	102,278		$	—		$	—		$	102,278