##### Table of Contents





UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549





FORM 10-Q





(Mark One)

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

For the quarterly period ended June 30, 2010

or



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

For the transition period from  to

Commission File Number
000-52642





Westway Group, Inc.

(Exact name of registrant as specified in its charter)







|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Delaware                                                       |  | 20-4755936                          
|(State or other jurisdiction of
incorporation or organization) |  | (I.R.S. Employer
Identification No.)
|                                                               | 
|365 Canal Street, Suite 2900, New Orleans, LA                  |  | 70130                               
|(Address of principal executive offices)                       |  | (Zip Code)                          

(504)
525-9741

(Registrants telephone number, including area code)





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

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

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller
reporting company. See the definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act.



|                        |  |                                                  |  |                           |  |  
|----------------------- |  | ------------------------------------------------ |  | ------------------------- |  | -
|Large accelerated filer |  |  ̈                                                |  | Accelerated filer         |  | x
|                        |  |                                                  | 
|Non-accelerated filer   |  |  ̈  (Do not check if a smaller reporting company) |  | Smaller reporting company |  | x

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

As of August 9, 2010, 13,957,933 shares of our Class A common stock, par value $0.0001 per share, and 12,624,003 shares of our
Class B common stock, par value $0.0001, were outstanding. The number of shares of our Class A common stock outstanding stated above includes 1,000,000 shares issued to Shermen WSC Holding LLC and held in escrow to be released upon achievement
of earnings or share price targets.









---

##### Table of Contents

Westway Group, Inc. Index to Form 10-Q

TABLE OF CONTENTS

PART I. - FINANCIAL INFORMATION



|                                                                                                 |  |   
|------------------------------------------------------------------------------------------------ |  | --
|Item 1. - Financial Statements (unaudited)                                                       |  |   
|                                                                                                 | 
|Consolidated Balance Sheets                                                                      |  | 2 
|Consolidated Statements of Operations                                                            |  | 3 
|Consolidated Statements of Stockholders Equity                                                  |  | 5 
|Consolidated Statements of Cash Flows                                                            |  | 7 
|                                                                                                 | 
|Notes to Unaudited Quarterly Consolidated Financial Statements                                   |  | 9 
|1. Description of Business                                                                       |  | 9 
|2. Basis of Presentation                                                                         |  | 9 
|3. Adoption of Accounting Standards                                                              |  | 9 
|4. Acquisitions                                                                                  |  | 10
|5. Earnings (Loss) Per Share                                                                     |  | 13
|6. Income Taxes                                                                                  |  | 15
|7. Business Segments                                                                             |  | 15
|8. Share Based Compensation                                                                      |  | 17
|                                                                                                 | 
|Item 
2. - Managements Discussion and Analysis of Financial Condition and Results of Operations |  | 18
|                                                                                                 | 
|Forward-Looking Statements                                                                       |  | 18
|Company Overview                                                                                 |  | 18
|Understanding Our Financial Information                                                          |  | 19
|Highlights of Second Quarter of 2010                                                             |  | 19
|Critical Accounting Policies and Estimates                                                       |  | 19
|Results of Operations  Actual vs. Actual                                                        |  | 19
|Results of Operations  Actual vs. Pro Forma                                                     |  | 20
|Liquidity and Capital Resources                                                                  |  | 27
|Impact of New Accounting Standards                                                               |  | 30
|Other Factors Affecting Our Business and Financial Results                                       |  | 30
|                                                                                                 | 
|Item 3. - Quantitative and Qualitative Disclosures About Market Risk                             |  | 30
|                                                                                                 | 
|Item 4. - Controls and Procedures                                                                |  | 31
|                                                                                                
|PART II. - OTHER INFORMATION                                                                    
|                                                                                                 | 
|Item 1. - Legal Proceedings                                                                      |  | 31
|                                                                                                 | 
|Item 1A. - Risk Factors                                                                          |  | 31
|                                                                                                 | 
|Item 2. - Unregistered Sales of Equity Securities and Use of Proceeds                            |  | 33
|                                                                                                 | 
|Item 3. - Defaults Upon Senior Securities                                                        |  | 33
|                                                                                                 | 
|Item 4. - Reserved                                                                               |  | 34
|                                                                                                 | 
|Item 5. - Other Information                                                                      |  | 34
|                                                                                                 | 
|Item 6. - Exhibits                                                                               |  | 34
|                                                                                                 | 
|SIGNATURES                                                                                       |  | 35
|                                                                                                 | 
|EXHIBIT INDEX                                                                                    |  | 36



---

##### Table of Contents

Certain Defined Terms

Unless the context otherwise requires, when used in this quarterly report on Form 10-Q:



| |  |  | the Company or we or us or Westway Group, Inc. means the public company now named Westway Group, Inc.
(which was named Shermen WSC Acquisition Corp. before May 28, 2009), together with its wholly-owned subsidiaries;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the acquired business or predecessor means the bulk liquid storage and liquid feed supplements businesses, prior to
acquisition, that were acquired by the Company from the ED&F Man group in the business combination;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the business combination means the set of transactions consummated on May 28, 2009, by which the Company acquired the acquired
business;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | ED&F Man means ED&F Man Holdings Limited, on an unconsolidated basis;
| | - |  | -----------------------------------------------------------------------



| |  |  | ED&F Man group means ED&F Man and its direct and indirect subsidiaries; and
| | - |  | -----------------------------------------------------------------------------



| |  |  | Agman means Agman Louisiana, Inc, a subsidiary of ED&F Man and member of the ED&F Man group which was named Westway Holdings
Corporation before June 17, 2010;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | In circumstances where we wish to stress that we are limiting the time period when we are referring to the Company, we have referred to the Company
before the business combination as Shermen WSC Acquisition Corp. or simply Shermen;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Class A common stock means our Class A Common Stock, par value $0.0001 per share (this class is listed on NASDAQ; generally,
shares of this class automatically convert into shares of Class B common stock at any time they become owned by a member of the ED&F Man group);
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Class B common stock means our Class B Common Stock, par value $0.0001 per share (this class is not listed on NASDAQ; generally, shares of
this class automatically convert into shares of Class A common stock at any time they cease to be owned by a member of the ED&F Man group); and
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Series A Convertible Preferred Stock means our Series A Perpetual Convertible Preferred Stock, par value $0.0001 per share (this
class is not listed on NASDAQ).
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------



1



---

##### Table of Contents

PART IFINANCIAL INFORMATION



|ITEM 1. | CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED).
|------- | ----------------------------------------------

WESTWAY GROUP, INC.

CONSOLIDATED BALANCE SHEETS

(in thousands, except for share data)



|                                                                                                                                                                                                                                                                                                                                                                                                                  |  |                         |         |   |                  |   |         |  
|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ----------------------- | ------- | - | ---------------- | - | ------- | -
|                                                                                                                                                                                                                                                                                                                                                                                                                  |  | As of                   |        
|                                                                                                                                                                                                                                                                                                                                                                                                                  |  | June 30,2010(unaudited) |         |   | December 31,2009 |  
|ASSETS                                                                                                                                                                                                                                                                                                                                                                                                            |  |                         |         |   |                  |   |         |  
|Current assets:                                                                                                                                                                                                                                                                                                                                                                                                   |  |                         |         |   |                  |   |         |  
|Cash and cash equivalents                                                                                                                                                                                                                                                                                                                                                                                         |  | $                       | 16,909  |   |                  | $ | 9,710   |  
|Trade accounts receivable from third parties, net                                                                                                                                                                                                                                                                                                                                                                 |  |                         | 26,495  |   |                  |   | 38,665  |  
|Trade accounts receivable from related parties                                                                                                                                                                                                                                                                                                                                                                    |  |                         | 5,930   |   |                  |   | 5,054   |  
|Inventories                                                                                                                                                                                                                                                                                                                                                                                                       |  |                         | 18,938  |   |                  |   | 20,407  |  
|Other current assets                                                                                                                                                                                                                                                                                                                                                                                              |  |                         | 11,325  |   |                  |   | 9,681   |  
|                                                                                                                                                                                                                                                                                                                                                                                                                  |  |                         |         |   |                  |   |         |  
|Total current assets                                                                                                                                                                                                                                                                                                                                                                                              |  |                         | 79,597  |   |                  |   | 83,517  |  
|Investment in unconsolidated subsidiary                                                                                                                                                                                                                                                                                                                                                                           |  |                         | 3,867   |   |                  |   | 4,368   |  
|Property, plant and equipment, net of $23,801 and $11,054 respectively accumulated depreciation                                                                                                                                                                                                                                                                                                                   |  |                         | 309,545 |   |                  |   | 324,587 |  
|Goodwill                                                                                                                                                                                                                                                                                                                                                                                                          |  |                         | 89,770  |   |                  |   | 89,970  |  
|Other intangibles, net                                                                                                                                                                                                                                                                                                                                                                                            |  |                         | 8,417   |   |                  |   | 5,954   |  
|Other non-current assets                                                                                                                                                                                                                                                                                                                                                                                          |  |                         | 2,332   |   |                  |   | 3,055   |  
|                                                                                                                                                                                                                                                                                                                                                                                                                  |  |                         |         |   |                  |   |         |  
|Total assets                                                                                                                                                                                                                                                                                                                                                                                                      |  | $                       | 493,528 |   |                  | $ | 511,451 |  
|                                                                                                                                                                                                                                                                                                                                                                                                                  |  |                         |         |   |                  |   |         |  
|LIABILITIES AND STOCKHOLDERS EQUITY                                                                                                                                                                                                                                                                                                                                                                              |  |                         |         |   |                  |   |         |  
|Current liabilities:                                                                                                                                                                                                                                                                                                                                                                                              |  |                         |         |   |                  |   |         |  
|Trade accounts payable to third parties                                                                                                                                                                                                                                                                                                                                                                           |  | $                       | 6,524   |   |                  | $ | 6,658   |  
|Trade accounts payable to related parties                                                                                                                                                                                                                                                                                                                                                                         |  |                         | 17,477  |   |                  |   | 23,844  |  
|Accrued expenses and other current liabilities                                                                                                                                                                                                                                                                                                                                                                    |  |                         | 23,886  |   |                  |   | 28,847  |  
|                                                                                                                                                                                                                                                                                                                                                                                                                  |  |                         |         |   |                  |   |         |  
|Total current liabilities                                                                                                                                                                                                                                                                                                                                                                                         |  |                         | 47,887  |   |                  |   | 59,349  |  
|Borrowings under credit facilities                                                                                                                                                                                                                                                                                                                                                                                |  |                         | 93,534  |   |                  |   | 91,633  |  
|Deferred income taxes                                                                                                                                                                                                                                                                                                                                                                                             |  |                         | 63,963  |   |                  |   | 65,108  |  
|Other long-term liabilities                                                                                                                                                                                                                                                                                                                                                                                       |  |                         | 708     |   |                  |   |        |  
|                                                                                                                                                                                                                                                                                                                                                                                                                  |  |                         |         |   |                  |   |         |  
|Total liabilities                                                                                                                                                                                                                                                                                                                                                                                                 |  |                         | 206,092 |   |                  |   | 216,090 |  
|                                                                                                                                                                                                                                                                                                                                                                                                                  |  |                         |         |   |                  |   |         |  
|Stockholders equity:                                                                                                                                                                                                                                                                                                                                                                                             |  |                         |         |   |                  |   |         |  
|Preferred stock;$0.0001 par value; 7,000,000 shares authorized; none issued at June 30, 2010 and December 31,
2009                                                                                                                                                                                                                                                                                                |  |                         |        |   |                  |   |        |  
|Series A Convertible Preferred stock;$0.0001 par value; 33,000,000 authorized; 30,886,830 issued and outstanding at
June 30, 2010 and December 31, 2009 (liquidation preference $5.50 per share plus accrued dividends)                                                                                                                                                                                           |  |                         | 177,291 |   |                  |   | 177,291 |  
|Common Stock;$0.0001 par value; 235,000,000 shares authorized; 26,581,936 issued and outstanding at June 30, 2010
represented by 13,957,933 convertible Class A and 12,624,003 convertible Class B shares. (December 31, 2009: $.0001 par value; 235,000,000 shares authorized; 26,561,766 shares issued and outstanding represented by 13,940,833 convertible
Class A and 12,624,003 convertible Class B shares) |  |                         | 3       |   |                  |   | 3       |  
|Additional paid-in capital                                                                                                                                                                                                                                                                                                                                                                                        |  |                         | 135,216 |   |                  |   | 133,456 |  
|Accumulated other comprehensive income (loss)                                                                                                                                                                                                                                                                                                                                                                     |  |                         | (8,050  | ) |                  |   | 2,397   |  
|Retained earnings (accumulated deficit)                                                                                                                                                                                                                                                                                                                                                                           |  |                         | (3,741  | ) |                  |   | (4,284  | )
|Treasury stock at cost  2,335,569 shares (December 31, 2009: 2,352,569 shares)                                                                                                                                                                                                                                                                                                                                   |  |                         | (14,013 | ) |                  |   | (14,115 | )
|                                                                                                                                                                                                                                                                                                                                                                                                                  |  |                         |         |   |                  |   |         |  
|Total Westway Group, Inc. stockholders equity                                                                                                                                                                                                                                                                                                                                                                    |  |                         | 286,706 |   |                  |   | 294,748 |  
|Non-controlling interest                                                                                                                                                                                                                                                                                                                                                                                          |  |                         | 730     |   |                  |   | 613     |  
|                                                                                                                                                                                                                                                                                                                                                                                                                  |  |                         |         |   |                  |   |         |  
|Total stockholders equity                                                                                                                                                                                                                                                                                                                                                                                        |  |                         | 287,436 |   |                  |   | 295,361 |  
|                                                                                                                                                                                                                                                                                                                                                                                                                  |  |                         |         |   |                  |   |         |  
|Total liabilities and stockholders equity                                                                                                                                                                                                                                                                                                                                                                        |  | $                       | 493,528 |   |                  | $ | 511,451 |  
|                                                                                                                                                                                                                                                                                                                                                                                                                  |  |                         |         |   |                  |   |         |  

The accompanying notes are an integral part of these unaudited consolidated financial statements.



2



---

##### Table of Contents

WESTWAY GROUP, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except for share data)

(unaudited)

|                                                                                                               |  |                            |            |   |                          |   |            |      |  |   |            |   |  |   |            |  
|-------------------------------------------------------------------------------------------------------------- |  | -------------------------- | ---------- | - | ------------------------ | - | ---------- | ---- |  | - | ---------- | - |  | - | ---------- | -
|                                                                                                               |  | Three months endedJune 30, |            |   | Six months
endedJune 30, |  
|                                                                                                               |  | 2010                       |            |   | 2009 (1)                 |   |            | 2010 |  |   | 2009 (1)   |  
|Net revenue                                                                                                    |  |                            |            |   |                          |   |            |      |  |   |            |   |  |   |            |  
|Bulk liquid storage                                                                                            |  | $                          | 19,172     |   |                          | $ | 5,129      |      |  | $ | 38,442     |   |  | $ | 5,129      |  
|Liquid feed supplements                                                                                        |  |                            | 54,009     |   |                          |   | 21,194     |      |  |   | 124,210    |   |  |   | 21,194     |  
|Related parties                                                                                                |  |                            | 2,462      |   |                          |   | 956        |      |  |   | 6,433      |   |  |   | 956        |  
|                                                                                                               |  |                            |            |   |                          |   |            |      |  |   |            |   |  |   |            |  
|Total net revenue                                                                                              |  |                            | 75,643     |   |                          |   | 27,279     |      |  |   | 169,085    |   |  |   | 27,279     |  
|Costs of sales  liquid feed supplements                                                                       |  |                            |            |   |                          |   |            |      |  |   |            |   |  |   |            |  
|Third parties                                                                                                  |  |                            | 28,907     |   |                          |   | 11,051     |      |  |   | 66,422     |   |  |   | 11,051     |  
|Related parties                                                                                                |  |                            | 15,801     |   |                          |   | 6,697      |      |  |   | 35,293     |   |  |   | 6,697      |  
|                                                                                                               |  |                            |            |   |                          |   |            |      |  |   |            |   |  |   |            |  
|Total costs of sales  liquid feed supplements                                                                 |  |                            | 44,708     |   |                          |   | 17,748     |      |  |   | 101,715    |   |  |   | 17,748     |  
|Other operating costs and expenses                                                                             |  |                            | 14,101     |   |                          |   | 4,233      |      |  |   | 28,849     |   |  |   | 4,554      |  
|Depreciation                                                                                                   |  |                            | 7,676      |   |                          |   | 1,258      |      |  |   | 13,278     |   |  |   | 1,258      |  
|Selling, general and administrative expenses                                                                   |  |                            | 8,243      |   |                          |   | 2,764      |      |  |   | 16,870     |   |  |   | 2,764      |  
|Business combination expenses                                                                                  |  |                            |           |   |                          |   | 13,697     |      |  |   |           |   |  |   | 13,697     |  
|Founder warrant expense                                                                                        |  |                            | 1,381      |   |                          |   |           |      |  |   | 1,381      |   |  |   |           |  
|                                                                                                               |  |                            |            |   |                          |   |            |      |  |   |            |   |  |   |            |  
|Total operating expenses                                                                                       |  |                            | 76,109     |   |                          |   | 39,700     |      |  |   | 162,093    |   |  |   | 40,021     |  
|                                                                                                               |  |                            |            |   |                          |   |            |      |  |   |            |   |  |   |            |  
|Operating income (loss)                                                                                        |  |                            | (466       | ) |                          |   | (12,421    | )    |  |   | 6,992      |   |  |   | (12,742    | )
|                                                                                                               |  |                            |            |   |                          |   |            |      |  |   |            |   |  |   |            |  
|Other income (expense)                                                                                         |  |                            |            |   |                          |   |            |      |  |   |            |   |  |   |            |  
|Interest income                                                                                                |  |                            | 10         |   |                          |   | 66         |      |  |   | 24         |   |  |   | 143        |  
|Interest expense                                                                                               |  |                            | (1,262     | ) |                          |   | (308       | )    |  |   | (2,555     | ) |  |   | (308       | )
|                                                                                                               |  |                            |            |   |                          |   |            |      |  |   |            |   |  |   |            |  
|Total other income (expense)                                                                                   |  |                            | (1,252     | ) |                          |   | (242       | )    |  |   | (2,531     | ) |  |   | (165       | )
|Income (loss) before income tax benefit (provision) and equity in earnings (loss) of unconsolidated
subsidiary |  |                            | (1,718     | ) |                          |   | (12,663    | )    |  |   | 4,461      |   |  |   | (12,907    | )
|Income tax benefit (provision)                                                                                 |  |                            | 495        |   |                          |   | 3,166      |      |  |   | (1,369     | ) |  |   | 3,293      |  
|Equity in earnings (loss) of unconsolidated subsidiary, net                                                    |  |                            | (52        | ) |                          |   | 6          |      |  |   | (210       | ) |  |   | 6          |  
|                                                                                                               |  |                            |            |   |                          |   |            |      |  |   |            |   |  |   |            |  
|Net income (loss)                                                                                              |  |                            | (1,275     | ) |                          |   | (9,491     | )    |  |   | 2,882      |   |  |   | (9,608     | )
|                                                                                                               |  |                            |            |   |                          |   |            |      |  |   |            |   |  |   |            |  
|Net income attributable to non-controlling interest                                                            |  |                            | 15         |   |                          |   | 19         |      |  |   | 12         |   |  |   | 19         |  
|                                                                                                               |  |                            |            |   |                          |   |            |      |  |   |            |   |  |   |            |  
|Net income (loss) attributable to Westway Group, Inc.                                                          |  |                            | (1,260     | ) |                          |   | (9,472     | )    |  |   | 2,894      |   |  |   | (9,589     | )
|Preferred dividends accrued                                                                                    |  |                            | (1,063     | ) |                          |   | (390       | )    |  |   | (2,125     | ) |  |   | (390       | )
|                                                                                                               |  |                            |            |   |                          |   |            |      |  |   |            |   |  |   |            |  
|Net income (loss) applicable to common stockholders                                                            |  | $                          | (2,323     | ) |                          | $ | (9,862     | )    |  | $ | 769        |   |  | $ | (9,979     | )
|                                                                                                               |  |                            |            |   |                          |   |            |      |  |   |            |   |  |   |            |  
|Weighted average number of common shares equivalent outstanding:                                               |  |                            |            |   |                          |   |            |      |  |   |            |   |  |   |            |  
|Basic                                                                                                          |  |                            | 26,578,484 |   |                          |   | 19,610,705 |      |  |   | 57,461,693 |   |  |   | 19,580,353 |  
|Diluted                                                                                                        |  |                            | 26,578,484 |   |                          |   | 19,610,705 |      |  |   | 58,114,465 |   |  |   | 19,580,353 |  
|Net income (loss) per share of common stock:                                                                   |  |                            |            |   |                          |   |            |      |  |   |            |   |  |   |            |  
|Basic                                                                                                          |  | $                          | (0.09      | ) |                          | $ | (0.50      | )    |  | $ | 0.01       |   |  | $ | (0.51      | )
|Diluted                                                                                                        |  | $                          | (0.09      | ) |                          | $ | (0.50      | )    |  | $ | 0.01       |   |  | $ | (0.51      | )
|Basic and diluted earnings per share attributable to Series A Convertible Preferred Stock                      |  |                            |           |   |                          |   |           |      |  | $ | 0.01       |   |  |   |           |  
|Basic and diluted earnings per share attributable to common shares                                             |  |                            |           |   |                          |   |           |      |  | $ | 0.01       |   |  |   |           |  
|Series A Convertible Preferred Stock weighted average shares outstanding, basic and diluted                    |  |                            |           |   |                          |   |           |      |  |   | 30,886,830 |   |  |   |           |  
|Common share weighted average shares outstanding, basic                                                        |  |                            |           |   |                          |   |           |      |  |   | 26,574,863 |   |  |   |           |  
|Common share weighted average shares outstanding, diluted                                                      |  |                            |           |   |                          |   |           |      |  |   | 58,114,465 |   |  |   |           |  



|(1) | Three and six months ended June 30, 2009 includes only 33 days of acquired business operations.
|---- | -----------------------------------------------------------------------------------------------

The accompanying notes are an integral part of these unaudited consolidated financial statements.



3



---

##### Table of Contents

WESTWAY GROUP, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands)

(unaudited)



|                                                        |  |                                                         |        |   |                             |   |        |                           |  |   |         |  
|------------------------------------------------------- |  | ------------------------------------------------------- | ------ | - | --------------------------- | - | ------ | ------------------------- |  | - | ------- | -
|                                                        |  | Predecessor Combined Carve-Out Statements of Operations |       
|                                                        |  | 28 Days ended    May 28,                                |        |   | Three Months endedApril 30, |   |        | Six Months endedApril 30, | 
|                                                        |  | 2009 (1)                                                |        |   | 2009                        |   |        | 2009                      | 
|Net Revenue                                             |  |                                                         |        |   |                             |   |        |                           |  |   |         |  
|Liquid Supplements                                      |  | $                                                       | 18,788 |   |                             | $ | 66,471 |                           |  | $ | 153,469 |  
|Bulk Liquid Storage                                     |  |                                                         | 4,616  |   |                             |   | 15,871 |                           |  |   | 31,125  |  
|Related PartiesED&F Man                                |  |                                                         | 703    |   |                             |   | 1,934  |                           |  |   | 4,946   |  
|                                                        |  |                                                         |        |   |                             |   |        |                           |  |   |         |  
|Total Revenue                                           |  |                                                         | 24,107 |   |                             |   | 84,276 |                           |  |   | 189,540 |  
|Cost of Sales                                           |  |                                                         | 20,569 |   |                             |   | 70,163 |                           |  |   | 157,774 |  
|                                                        |  |                                                         |        |   |                             |   |        |                           |  |   |         |  
|Gross Profit                                            |  |                                                         | 3,538  |   |                             |   | 14,113 |                           |  |   | 31,766  |  
|                                                        |  |                                                         |        |   |                             |   |        |                           |  |   |         |  
|Selling, General and Administrative Expenses            |  |                                                         | 1,845  |   |                             |   | 6,360  |                           |  |   | 13,952  |  
|                                                        |  |                                                         |        |   |                             |   |        |                           |  |   |         |  
|Income from Operations                                  |  |                                                         | 1,693  |   |                             |   | 7,753  |                           |  |   | 17,814  |  
|(Expense)/Income from Investments                       |  |                                                         | (37    | ) |                             |   | (182   | )                         |  |   | (211    | )
|(Loss)/Gain on Disposals of Property, Plant & Equipment |  |                                                         |       |   |                             |   | (1     | )                         |  |   | (5      | )
|                                                        |  |                                                         |        |   |                             |   |        |                           |  |   |         |  
|Total Non-Operating                                     |  |                                                         |        |   |                             |   |        |                           |  |   |         |  
|(Expense)/Income                                        |  |                                                         | (37    | ) |                             |   | (183   | )                         |  |   | (216    | )
|                                                        |  |                                                         |        |   |                             |   |        |                           |  |   |         |  
|Income before Taxes                                     |  |                                                         | 1,656  |   |                             |   | 7,570  |                           |  |   | 17,598  |  
|Income Tax Expense                                      |  |                                                         | (635   | ) |                             |   | (2,640 | )                         |  |   | (5,204  | )
|Minority Interest                                       |  |                                                         | 19     |   |                             |   | (17    | )                         |  |   | (43     | )
|                                                        |  |                                                         |        |   |                             |   |        |                           |  |   |         |  
|Net Income                                              |  | $                                                       | 1,040  |   |                             | $ | 4,913  |                           |  | $ | 12,351  |  
|                                                        |  |                                                         |        |   |                             |   |        |                           |  |   |         |  



|(1) | Operations as predecessor ceased on May 28, 2009.
|---- | -------------------------------------------------

The accompanying notes are an integral part of these unaudited consolidated financial statements



4



---

##### Table of Contents

WESTWAY GROUP, INC.

CONSOLIDATED STATEMENTS OF STOCKHOLDERS EQUITY (Unaudited)

(in thousand, except per share data)



|                                                                                                           |                 |                                          |             |                     |                 |  |                     |             |                           |   |                 |                                      |             |        |                                     |   |                              |                 |   |                                             |   |  |                         |        |                          |  |   |   |  |       |  |   |         |   |  |   |         |   |  |   |       |  |   |         |  
|---------------------------------------------------------------------------------------------------------- | --------------- | ---------------------------------------- | ----------- | ------------------- | --------------- |  | ------------------- | ----------- | ------------------------- | - | --------------- | ------------------------------------ | ----------- | ------ | ----------------------------------- | - | ---------------------------- | --------------- | - | ------------------------------------------- | - |  | ----------------------- | ------ | ------------------------ |  | - | - |  | ----- |  | - | ------- | - |  | - | ------- | - |  | - | ----- |  | - | ------- | -
|                                                                                                           |                 | Westway Group, Inc. Stockholders Equity |             |                     |                 |  |                     |            
|(in thousands,
except per
share data)                                                                      |                 | Series AConvertiblePreferredStock        |             | Common StockClass A |                 |  | Common StockClass B |             | AdditionalPaid-In
Capital |   |                 | RetainedEarnings(AccumulatedDeficit) |             |        | AccumulatedOtherComprehensiveIncome |   | Common Stock Held inTreasury |                 |   | Total WestwayGroup,
Inc.stockholdersequity |   |  | Non-controllingInterest |        | TotalStockholdersEquity | 
|                                                                                                           |                 |                                          |             |                     |                 |  |                     |             |                          
|                                                                                                           |                 |                                          |             |                     |                 |  |                     |             |                          
|                                                                                                           |                 |                                          |             |                     |                 |  |                     |             |                          
|                                                                                                           | Numberof Shares |                                          | At ParValue |                     | Numberof Shares |  |                     | At ParValue |                           |   | Numberof Shares |                                      | At ParValue |        |                                     |   |                              | Numberof Shares |   | At Cost                                     |   |  |                         |       
|Balance, December 31, 2008                                                                                 |                 |                                         |             | $                   |                |  | 28,750              |             |                           | $ | 3               |                                      |             |       |                                     | $ |                             |                 | $ | 78,941                                      |   |  | $                       | 1,568  |                          |  | $ |  |  |      |  | $ |        |   |  | $ | 80,512  |   |  | $ |      |  | $ | 80,512  |  
|Cancellation of shares following exercise of conversion rights                                             |                 |                                          |             |                     |                 |  | (9,190              | )           |                           |   | (1              | )                                    |             |        |                                     |   |                              |                 |   | (338                                        | ) |  |                         |        |                          |  |   |   |  |       |  |   |         |   |  |   | (339    | ) |  |   |       |  |   | (339    | )
|Repurchase of shares at $6.00 per share                                                                    |                 |                                          |             |                     |                 |  | (2,514              | )           |                           |   |                 |                                      |             |        |                                     |   |                              |                 |   |                                             |   |  |                         |        |                          |  |   |   |  | 2,514 |  |   | (15,086 | ) |  |   | (15,086 | ) |  |   |       |  |   | (15,086 | )
|Cancellation of shares previously held by sponsor                                                          |                 |                                          |             |                     |                 |  | (3,267              | )           |                           |   |                 |                                      |             |        |                                     |   |                              |                 |   |                                             |   |  |                         |        |                          |  |   |   |  |       |  |   |         |   |  |   |        |   |  |   |       |  |   |        |  
|Issuance of shares at $5.00 per share                                                                      |                 |                                          |             |                     |                 |  |                     |             |                           |   |                 |                                      |             | 12,624 |                                     |   | 1                            |                 |   | 63,119                                      |   |  |                         |        |                          |  |   |   |  |       |  |   |         |   |  |   | 63,120  |   |  |   |       |  |   | 63,120  |  
|Convertible preferred shares issued at $5.74 per share                                                     |                 | 18,705                                   |             |                     | 107,367         |  |                     |             |                           |   |                 |                                      |             |        |                                     |   |                              |                 |   |                                             |   |  |                         |        |                          |  |   |   |  |       |  |   |         |   |  |   | 107,367 |   |  |   |       |  |   | 107,367 |  
|Deferred convertible preferred shares issued at $5.74 per share                                            |                 | 12,182                                   |             |                     | 69,924          |  |                     |             |                           |   |                 |                                      |             |        |                                     |   |                              |                 |   |                                             |   |  |                         |        |                          |  |   |   |  |       |  |   |         |   |  |   | 69,924  |   |  |   |       |  |   | 69,924  |  
|Cash dividends declared and paid, $1.00 per class A common share                                           |                 |                                          |             |                     |                 |  |                     |             |                           |   |                 |                                      |             |        |                                     |   |                              |                 |   | (11,382                                     | ) |  |                         |        |                          |  |   |   |  |       |  |   |         |   |  |   | (11,382 | ) |  |   |       |  |   | (11,382 | )
|Convertible preferred dividend accrued                                                                     |                 |                                          |             |                     |                 |  |                     |             |                           |   |                 |                                      |             |        |                                     |   |                              |                 |   |                                             |   |  |                         | (390   | )                        |  |   |   |  |       |  |   |         |   |  |   | (390    | ) |  |   |       |  |   | (390    | )
|Reversal of accretion of trust account relating to common stock subject to possible redemption, net of tax |                 |                                          |             |                     |                 |  |                     |             |                           |   |                 |                                      |             |        |                                     |   |                              |                 |   |                                             |   |  |                         | 323    |                          |  |   |   |  |       |  |   |         |   |  |   | 323     |   |  |   |       |  |   | 323     |  
|Reversal of previously accrued underwriters discount and offering costs related to public offering        |                 |                                          |             |                     |                 |  |                     |             |                           |   |                 |                                      |             |        |                                     |   |                              |                 |   | 3,312                                       |   |  |                         |        |                          |  |   |   |  |       |  |   |         |   |  |   | 3,312   |   |  |   |       |  |   | 3,312   |  
|Non-controlling interest                                                                                   |                 |                                          |             |                     |                 |  |                     |             |                           |   |                 |                                      |             |        |                                     |   |                              |                 |   |                                             |   |  |                         |        |                          |  |   |   |  |       |  |   |         |   |  |   |         |   |  |   | 1,062 |  |   | 1,062   |  
|Net (loss) income                                                                                          |                 |                                          |             |                     |                 |  |                     |             |                           |   |                 |                                      |             |        |                                     |   |                              |                 |   |                                             |   |  |                         | (9,589 | )                        |  |   |   |  |       |  |   |         |   |  |   | (9,589  | ) |  |   |       |  |   | (9,589  | )
|                                                                                                           |                 |                                          |             |                     |                 |  |                     |             |                           |   |                 |                                      |             |        |                                     |   |                              |                 |   |                                             |   |  |                         |        |                          |  |   |   |  |       |  |   |         |   |  |   |         |   |  |   |       |  |   |         |  
|Balance, June 30, 2009                                                                                     |                 | 30,887                                   |             | $                   | 177,291         |  | 13,779              |             |                           | $ | 2               |                                      |             | 12,624 |                                     | $ | 1                            |                 | $ | 133,652                                     |   |  | $                       | (8,088 | )                        |  | $ |  |  | 2,514 |  | $ | (15,086 | ) |  | $ | 287,772 |   |  | $ | 1,062 |  | $ | 288,834 |  
|                                                                                                           |                 |                                          |             |                     |                 |  |                     |             |                           |   |                 |                                      |             |        |                                     |   |                              |                 |   |                                             |   |  |                         |        |                          |  |   |   |  |       |  |   |         |   |  |   |         |   |  |   |       |  |   |         |  



5



---

##### Table of Contents

|                                                                                               |                 |                                          |             |                     |                 |                     |             |                           |                 |                                      |             |        |                                     |   |   |                              |   |         |                                             |   |        |                         |  |   |                          |   |  |       |   |  |   |         |   |  |   |         |   |  |   |     |   |  |   |         |  
|---------------------------------------------------------------------------------------------- | --------------- | ---------------------------------------- | ----------- | ------------------- | --------------- | ------------------- | ----------- | ------------------------- | --------------- | ------------------------------------ | ----------- | ------ | ----------------------------------- | - | - | ---------------------------- | - | ------- | ------------------------------------------- | - | ------ | ----------------------- |  | - | ------------------------ | - |  | ----- | - |  | - | ------- | - |  | - | ------- | - |  | - | --- | - |  | - | ------- | -
|                                                                                               |                 | Westway Group, Inc. Stockholders Equity |             |                     |                 |                     |             |                           |                
|(in thousands,
except per
share data)                                                          |                 | Series AConvertiblePreferredStock        |             | Common StockClass A |                 | Common StockClass B |             | AdditionalPaid-In
Capital |                 | RetainedEarnings(AccumulatedDeficit) |             |        | AccumulatedOtherComprehensiveIncome |   |   | Common Stock Held inTreasury |   |         | Total WestwayGroup,
Inc.stockholdersequity |   |        | Non-controllingInterest |  |   | TotalStockholdersEquity |  
|                                                                                               |                 |                                          |             |                     |                 |                     |             |                           |                
|                                                                                               |                 |                                          |             |                     |                 |                     |             |                           |                
|                                                                                               |                 |                                          |             |                     |                 |                     |             |                           |                
|                                                                                               | Numberof Shares |                                          | At ParValue |                     | Numberof Shares |                     | At ParValue |                           | Numberof Shares |                                      | At ParValue |        |                                     |   |   | Numberof Shares              |   |         | At Cost                                     |   |        |                         | 
|Balance, December 31, 2009                                                                     |                 | 30,887                                   |             | $                   | 177,291         |                     | 13,941      |                           | $               | 2                                    |             | 12,624 |                                     | $ | 1 |                              | $ | 133,456 |                                             | $ | (4,284 | )                       |  | $ | 2,397                    |   |  | 2,352 |   |  | $ | (14,115 | ) |  | $ | 294,748 |   |  | $ | 613 |   |  | $ | 295,361 |  
|Issuance of class A common shares ranging from $3.62 to $4.50 per share from treasury          |                 |                                          |             |                     |                 |                     | 17          |                           |                 |                                      |             |        |                                     |   |   |                              |   |         |                                             |   | (31    | )                       |  |   |                          |   |  | (17   | ) |  |   | 102     |   |  |   | 71      |   |  |   |     |   |  |   | 71      |  
|Reclassification of Additional Paid in Capital to Retained Earnings relating to Treasury stock |                 |                                          |             |                     |                 |                     |             |                           |                 |                                      |             |        |                                     |   |   |                              |   | 195     |                                             |   | (195   | )                       |  |   |                          |   |  |       |   |  |   |         |   |  |   |        |   |  |   |     |   |  |   |        |  
|Restricted stock activity                                                                      |                 |                                          |             |                     |                 |                     |             |                           |                 |                                      |             |        |                                     |   |   |                              |   | 184     |                                             |   |        |                         |  |   |                          |   |  |       |   |  |   |         |   |  |   | 184     |   |  |   |     |   |  |   | 184     |  
|Founder warrant extension                                                                      |                 |                                          |             |                     |                 |                     |             |                           |                 |                                      |             |        |                                     |   |   |                              |   | 1,381   |                                             |   |        |                         |  |   |                          |   |  |       |   |  |   |         |   |  |   | 1,381   |   |  |   |     |   |  |   | 1,381   |  
|Convertible preferred dividend accrued                                                         |                 |                                          |             |                     |                 |                     |             |                           |                 |                                      |             |        |                                     |   |   |                              |   |         |                                             |   | (2,125 | )                       |  |   |                          |   |  |       |   |  |   |         |   |  |   | (2,125  | ) |  |   |     |   |  |   | (2,125  | )
|Non-controlling interest adjustment                                                            |                 |                                          |             |                     |                 |                     |             |                           |                 |                                      |             |        |                                     |   |   |                              |   |         |                                             |   |        |                         |  |   |                          |   |  |       |   |  |   |         |   |  |   |         |   |  |   | 129 |   |  |   | 129     |  
|Comprehensive income                                                                           |                 |                                          |             |                     |                 |                     |             |                           |                 |                                      |             |        |                                     |   |   |                              |   |         |                                             |   |        |                         |  |   |                          |   |  |       |   |  |   |         |   |  |   |         |   |  |   |     |   |  |   |         |  
|Net income                                                                                     |                 |                                          |             |                     |                 |                     |             |                           |                 |                                      |             |        |                                     |   |   |                              |   |         |                                             |   | 2,894  |                         |  |   |                          |   |  |       |   |  |   |         |   |  |   | 2,894   |   |  |   | (12 | ) |  |   | 2,882   |  
|Other comprehensive income:                                                                    |                 |                                          |             |                     |                 |                     |             |                           |                 |                                      |             |        |                                     |   |   |                              |   |         |                                             |   |        |                         |  |   |                          |   |  |       |   |  |   |         |   |  |   |         |   |  |   |     |   |  |   |         |  
|Foreign currency translation                                                                   |                 |                                          |             |                     |                 |                     |             |                           |                 |                                      |             |        |                                     |   |   |                              |   |         |                                             |   |        |                         |  |   | (10,447                  | ) |  |       |   |  |   |         |   |  |   | (10,447 | ) |  |   |     |   |  |   | (10,447 | )
|                                                                                               |                 |                                          |             |                     |                 |                     |             |                           |                 |                                      |             |        |                                     |   |   |                              |   |         |                                             |   |        |                         |  |   |                          |   |  |       |   |  |   |         |   |  |   |         |   |  |   |     |   |  |   |         |  
|Other comprehensive income                                                                     |                 |                                          |             |                     |                 |                     |             |                           |                 |                                      |             |        |                                     |   |   |                              |   |         |                                             |   |        |                         |  |   | (10,447                  | ) |  |       |   |  |   |         |   |  |   | (10,447 | ) |  |   |     |   |  |   | (10,447 | )
|                                                                                               |                 |                                          |             |                     |                 |                     |             |                           |                 |                                      |             |        |                                     |   |   |                              |   |         |                                             |   |        |                         |  |   |                          |   |  |       |   |  |   |         |   |  |   |         |   |  |   |     |   |  |   |         |  
|Total comprehensive income                                                                     |                 |                                          |             |                     |                 |                     |             |                           |                 |                                      |             |        |                                     |   |   |                              |   |         |                                             |   |        |                         |  |   |                          |   |  |       |   |  |   |         |   |  |   | (7,553  | ) |  |   | (12 | ) |  |   | (7,565  | )
|                                                                                               |                 |                                          |             |                     |                 |                     |             |                           |                 |                                      |             |        |                                     |   |   |                              |   |         |                                             |   |        |                         |  |   |                          |   |  |       |   |  |   |         |   |  |   |         |   |  |   |     |   |  |   |         |  
|Balance, June 30, 2010                                                                         |                 | 30,887                                   |             | $                   | 177,291         |                     | 13,958      |                           | $               | 2                                    |             | 12,624 |                                     | $ | 1 |                              | $ | 135,216 |                                             | $ | (3,741 | )                       |  | $ | (8,050                   | ) |  | 2,335 |   |  | $ | (14,013 | ) |  | $ | 286,706 |   |  | $ | 730 |   |  | $ | 287,436 |  
|                                                                                               |                 |                                          |             |                     |                 |                     |             |                           |                 |                                      |             |        |                                     |   |   |                              |   |         |                                             |   |        |                         |  |   |                          |   |  |       |   |  |   |         |   |  |   |         |   |  |   |     |   |  |   |         |  

The accompanying notes are an integral part of these unaudited consolidated financial statements.



6



---

##### Table of Contents

WESTWAY GROUP, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

(unaudited)



|                                                                                                   |  |                          |         |   |          |   |         |  
|-------------------------------------------------------------------------------------------------- |  | ------------------------ | ------- | - | -------- | - | ------- | -
|                                                                                                   |  | Six months endedJune 30, |        
|                                                                                                   |  | 2010                     |         |   | 2009 (1) |  
|Cash flows from operating activities:                                                              |  |                          |         |   |          |   |         |  
|Net income (loss)                                                                                  |  | $                        | 2,882   |   |          | $ | (9,608  | )
|Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: |  |                          |         |   |          |   |         |  
|Deferred income taxes                                                                              |  |                          | 1,053   |   |          |   | (4,468  | )
|Provision for doubtful accounts receivable                                                         |  |                          | 11      |   |          |   |        |  
|Depreciation                                                                                       |  |                          | 13,278  |   |          |   | 1,258   |  
|Amortization of deferred financing costs                                                           |  |                          | 540     |   |          |   |        |  
|Equity in earnings (loss) of unconsolidated investments                                            |  |                          | 300     |   |          |   | (6      | )
|Founder warrant expense                                                                            |  |                          | 1,381   |   |          |   |        |  
|Stock compensation                                                                                 |  |                          | 184     |   |          |   |        |  
|Changes in operating assets and liabilities:                                                       |  |                          |         |   |          |   |         |  
|Accounts receivable                                                                                |  |                          | 11,283  |   |          |   | 685     |  
|Inventory                                                                                          |  |                          | 1,469   |   |          |   | (2,986  | )
|Prepaid expenses                                                                                   |  |                          | (638    | ) |          |   | (2,780  | )
|Accounts payable                                                                                   |  |                          | (6,982  | ) |          |   | 13,410  |  
|Accrued expenses and other current liabilities                                                     |  |                          | (6,271  | ) |          |   | (510    | )
|Income tax payable                                                                                 |  |                          | (1,079  | ) |          |   | (1,693  | )
|                                                                                                   |  |                          |         |   |          |   |         |  
|Net cash provided by (used in) operating activities                                                |  |                          | 17,411  |   |          |   | (6,698  | )
|                                                                                                   |  |                          |         |   |          |   |         |  
|                                                                                                   |  |                         
|Cash flows from investing activities                                                               |  |                          |         |   |          |   |         |  
|Decrease in investments held in trust account                                                      |  |                          |        |   |          |   | 138,446 |  
|Capital expenditures for property, plant and equipment, net of sales proceeds                      |  |                          | (10,511 | ) |          |   | (2,474  | )
|Payment to ED&F Man for acquired business                                                          |  |                          |        |   |          |   | (99,621 | )
|Acquisitions  Investments                                                                         |  |                          |        |   |          |   | (122    | )
|                                                                                                   |  |                          |         |   |          |   |         |  
|Net cash provided by (used in) investing activities                                                |  |                          | (10,511 | ) |          |   | 36,229  |  
|                                                                                                   |  |                          |         |   |          |   |         |  
|                                                                                                   |  |                         
|Cash flows from financing activities:                                                              |  |                          |         |   |          |   |         |  
|Proceeds from credit facility                                                                      |  |                          | 23,506  |   |          |   | 57,012  |  
|Payments on credit facility                                                                        |  |                          | (21,605 | ) |          |   |        |  
|Purchase of treasury stock                                                                         |  |                          |        |   |          |   | (15,086 | )
|Cash dividends declared and paid                                                                   |  |                          |        |   |          |   | (11,382 | )
|Redemption of redeemable common stock following exercise of conversion rights                      |  |                          |        |   |          |   | (55,084 | )
|Payment of deferred financing costs                                                                |  |                          | (162    | ) |          |   |        |  
|                                                                                                   |  |                          |         |   |          |   |         |  
|Net cash provided by (used in) financing activities                                                |  |                          | 1,739   |   |          |   | (24,540 | )
|                                                                                                   |  |                          |         |   |          |   |         |  
|                                                                                                   |  |                         
|Effects of exchange rate changes on cash and cash equivalents                                      |  |                          | (1,440  | ) |          |   |        |  
|                                                                                                   |  |                          |         |   |          |   |         |  
|Net increase (decrease) in cash and cash equivalents                                               |  |                          | 7,199   |   |          |   | 4,991   |  
|Cash and cash equivalents, beginning of period                                                     |  |                          | 9,710   |   |          |   | 190     |  
|                                                                                                   |  |                          |         |   |          |   |         |  
|Cash and cash equivalents, end of period                                                           |  | $                        | 16,909  |   |          | $ | 5,181   |  
|                                                                                                   |  |                          |         |   |          |   |         |  
|Non-cash financing and investing activities:                                                       |  |                          |         |   |          |   |         |  
|Preferred dividends accrued                                                                        |  | $                        | 2,125   |   |          | $ | 390     |  
|Reduction in deferred underwriter liability                                                        |  | $                        |        |   |          | $ | 3,312   |  
|Preferred stock issued to ED&F Man for acquired business                                           |  | $                        |        |   |          | $ | 177,291 |  



|(1) | Six months ended June 30, 2009 includes only 33 days of acquired business operations.
|--- | -------------------------------------------------------------------------------------

The accompanying notes are an integral part of these unaudited consolidated financial statements.



7



---

##### Table of Contents

WESTWAY GROUP, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

(unaudited)



|                                                                                  |  |                                                       |         |  
|--------------------------------------------------------------------------------- |  | ----------------------------------------------------- | ------- | -
|                                                                                  |  | Predecessor CombinedCarve-Out Statements ofCash Flows |        
|                                                                                  |  | Six months and28 days
endedMay 28, 2009 (1)           |        
|Cash Flows From Operating Activities                                              |  |                                                       |         |  
|Net income                                                                        |  | $                                                     | 13,391  |  
|Adjustments to reconcile net income to net cash provided by operating activities: |  |                                                       |         |  
|Depreciation                                                                      |  |                                                       | 8,501   |  
|Loss (gain) on disposals of property, plant and equipment                         |  |                                                       | 12      |  
|Expense (income) from investments                                                 |  |                                                       | 135     |  
|Increase (decrease) in deferred tax assets/liabilities                            |  |                                                       | 1,345   |  
|Increase (decrease) in minority interest                                          |  |                                                       | 5       |  
|Share based compensation expense                                                  |  |                                                       | 538     |  
|Changes in operating Assets and Liabilities:                                      |  |                                                       |         |  
|(Increase) decrease in accounts receivable                                        |  |                                                       | 2,467   |  
|(Increase) decrease in inventory                                                  |  |                                                       | 1,356   |  
|(Increase) decrease in prepaid and other                                          |  |                                                       | 1,367   |  
|Increase in income taxes recoverable                                              |  |                                                       | (2,892  | )
|(Decrease) increase in accounts payable                                           |  |                                                       | (7,613  | )
|(Decrease) increase in accrued expenses                                           |  |                                                       | (3,889  | )
|Increase in tax payable                                                           |  |                                                       | 528     |  
|Increase in other liabilities                                                     |  |                                                       | 553     |  
|                                                                                  |  |                                                       |         |  
|                                                                                  | 
|Net cash provided by operating activities                                         |  |                                                       | 15,804  |  
|                                                                                  |  |                                                       |         |  
|                                                                                  | 
|Cash flows from investing activities                                              |  |                                                       |         |  
|Capital expenditures in property, plant and equipment                             |  |                                                       | (31,944 | )
|Investments in joint ventures                                                     |  |                                                       | (397    | )
|Proceeds from disposals of property, plant and equipment                          |  |                                                       | 48      |  
|                                                                                  |  |                                                       |         |  
|                                                                                  | 
|Net cash used in investing activities                                             |  |                                                       | (32,293 | )
|                                                                                  |  |                                                       |         |  
|                                                                                  | 
|Cash flows from financing activities                                              |  |                                                       |         |  
|Change in ED&F Man Net Invested Capital                                           |  |                                                       | 16,489  |  
|Distribution to/(from) ED&F Man                                                   |  |                                                       |        |  
|                                                                                  |  |                                                       |         |  
|                                                                                  | 
|Net cash used in financing activities                                             |  |                                                       | 16,489  |  
|Net change in cash and cash equivalents                                           |  |                                                       |         |  
|Cash and cash equivalents at beginning of year                                    |  |                                                       |        |  
|Cash and cash equivalents at end of year                                          |  |                                                       |        |  
|                                                                                  |  |                                                       |         |  
|                                                                                  | 
|                                                                                  |  | $                                                     |        |  
|                                                                                  |  |                                                       |         |  



|(1) | Operations as predecessor ceased on May 28, 2009.
|---- | -------------------------------------------------

The accompanying notes are an integral part of these unaudited consolidated financial statements.



8



---

##### Table of Contents

WESTWAY GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(unaudited)

1. DESCRIPTION OF BUSINESS

Westway Group, Inc., together with its wholly-owned subsidiaries (the Company
or we or us), is a leading provider of bulk liquid storage and related value-added services, and a leading manufacturer and distributor of liquid animal feed supplements. The Company operates an extensive global network of 62
operating facilities providing approximately 354 million gallons of total bulk liquid storage capacity and producing approximately 1.5 million tons of liquid feed supplements annually. The bulk liquid storage business is a global business
with 25 terminal locations at key port and terminal sites throughout North America and in Western Europe and Asia, offering storage to manufacturers and consumers of agricultural and industrial liquids. The liquid feed supplements business produces
liquid animal feed supplements through blending molasses and essential nutrients to form feed rations that help to maximize the genetic potential of livestock, and are sold directly to end users, primarily supplying the beef and dairy livestock
industries.

2. BASIS OF PRESENTATION

The accompanying unaudited consolidated financial statements have been prepared in accordance with US generally accepted accounting
principles (U.S. GAAP) and the requirements of the Securities and Exchange Commission (SEC) for interim financial information. As permitted under those rules, certain footnotes and other financial information required by U.S.
GAAP for complete financial statements have been condensed or omitted. These interim financial statements should be read in conjunction with the audited financial statements and note disclosures for the Company previously filed with the SEC in
the Companys Annual Report on Form 10-K for the year ended December 31, 2009.

The unaudited consolidated financial
statements include the consolidated results of operations and the consolidated assets and liabilities of the Company, including its wholly-owned and majority-owned subsidiaries. Pro forma unaudited consolidated financial information, reflecting the
bulk liquid storage and feed supplements businesses acquired by us on May 28, 2009, as if they had been acquired by us on January 1, 2009, is presented in Note 4. The businesses acquired from the ED&F Man group are deemed to be a
predecessor to the Company. As a result, the combined carve-out financial statement of operations and cash flows of the acquired business for operations prior to the acquisition on May 28, 2009 are presented. Our results of
operations and cash flows on a consolidated basis subsequent to the acquisition of the acquired business on May 28, 2009 are not comparative to the combined carve-out financial statements of the acquired business results of operations and cash
flows prior to such acquisition (predecessor statements) principally because the basis for the acquired assets and liabilities have been adjusted to fair value pursuant to U.S. GAAP in our financial statements and because the predecessor
operations are reported on a different calendar.

The information furnished herein reflects all adjustments which are, in the
opinion of management, necessary for a fair statement of our financial position and operating results for the interim periods reported, including the elimination of all significant intercompany accounts and transactions in consolidation. With the
exception of certain adjustments associated with the acquisition of the acquired business, all such adjustments are, in the opinion of management, of a normal recurring nature. The preparation of the consolidated financial statements involves the
use of estimates and accruals. Actual results may vary from those estimates. Quarterly results are not necessarily indicative of results that may be expected for the full year. The Company adheres to the same accounting policies in preparing interim
financial statements as it does for the preparation of annual statements. Certain reclassifications have been made to previously issued financial statements to conform to the current period presentation. These reclassifications had no impact on net
income or net cash flows.

The Company has evaluated subsequent events for potential disclosure through the date the financial
statements were issued.

3. ADOPTION OF ACCOUNTING STANDARDS

In June 2009, the FASB issued Accounting Standards Update, Improvement to Financial Reporting by Enterprises Involved with
Variable Interest Entities. This Statement amends previous guidance to require the Company to perform an analysis of our existing investments to determine whether our variable interest or interests give us a controlling financial interest in a
variable interest entity. The Company adopted this new standard effective January 1, 2010 and it had no impact on the consolidated financial statements.



9



---

##### Table of Contents

4. ACQUISITIONS

Bulk Liquid Storage and Liquid Feed Supplements Businesses

On May 28, 2009, the Company completed the acquisition of the bulk liquid storage and liquid feed supplements businesses of the
ED&F Man group by effecting mergers of the two principal subsidiaries of ED&F Man engaged in the bulk liquid storage and liquid feed supplements businesses (Westway Terminal Company, Inc. and Westway Feed Products, Inc.) into two
of the Companys wholly-owned subsidiaries (now named Westway Terminal Company LLC and Westway Feed Products LLC) and by purchasing the equity interests of the other subsidiaries of ED&F Man engaged in the bulk liquid storage or liquid feed
supplements businesses.

The acquisition was accounted for under the purchase method as required by U.S. GAAP with the Company
as the accounting acquirer. At the closing of the business combination, the following consideration of $345.2 million was paid by the Company:

Cash $103.0 million in cash was paid to ED&F Man, including a short term promissory note in the aggregate principal
amount of $2.7 million that was used in lieu of cash as consideration in respect of ED&F Man Korea Limited.

Common
Stock12.6 million shares of the Companys newly issued Class B common stock, par value $.0001 per share, were issued to ED&F Man as consideration. The stock was valued at $5.00 per share, which was based on the closing price
of a share of the Companys common stock on the OTC market on April 7, 2009 of $6.00 less a $1.00 special dividend per share to be paid to public shareholders shortly after the closing of the business combination. The fair value of this
consideration totaled $63.1 million.

Preferred Stock18.7 million shares of the Companys newly issued
Series A Convertible Preferred Stock at a fair value per share of $5.74, totaling $107.4 million. The fair value has been calculated using a market approach for the fair value of the preferred stock and an income approach to determine the fair value
of the future dividends.

Contingent considerationAs contingent consideration, 12.2 million shares of Series
A Convertible Preferred Stock at a fair value per share of $5.74, totaling $69.9 million were placed into escrow and will be released to a subsidiary of ED&F Man upon the achievement of certain earnings or share price targets. The fair value has
been calculated using a market approach for the fair value of the preferred stock and an income approach to determine the fair value of the future dividends.

Working capital and other adjustmentsThe consideration payable to ED&F Man was subject to post-closing adjustments
relating to targeted amounts for net indebtedness and net working capital. The net effect of these adjustments was an increase of $1.8 million in the purchase price. Working capital also included approximately $10 million of accounts receivable
related to the sale of the Canadian fish oil and molasses trading businesses that were transferred to the ED&F Man group prior to May 28, 2009.

In accordance with the purchase method of accounting, the purchase price paid was allocated to the assets acquired and liabilities
assumed based upon their estimated fair values on the closing date of May 28, 2009. In valuing acquired assets and assumed liabilities, fair values were based on but were not limited to Level 3 inputs determined by management based on various
market, cost, and income analyses and recent asset appraisals. The excess of the purchase price over the fair value of the net assets acquired has been recorded as goodwill.



10



---

##### Table of Contents

The Company finalized the purchase price allocation in the second quarter of 2010. A summary
of the final purchase price allocation as of May 28, 2009, is as follows:



|                                          |  |                |         |  
|----------------------------------------- |  | -------------- | ------- | -
|                                          |  | (in thousands) |        
|Cash                                      |  | $              | 103,000 |  
|Company common stock                      |  |                | 63,120  |  
|Company preferred stock                   |  |                | 107,367 |  
|Contingent consideration                  |  |                | 69,924  |  
|Working capital and other adjustments     |  |                | 1,756   |  
|                                          |  |                |         |  
|Total allocable purchase price            |  | $              | 345,167 |  
|                                          |  |                |         |  
|Accounts receivable                       |  |                | 38,243  |  
|Inventories                               |  |                | 20,197  |  
|Prepaid expenses and other current assets |  |                | 1,662   |  
|Goodwill                                  |  |                | 89,000  |  
|Tradename                                 |  |                | 7,836   |  
|Property, plant & equipment               |  |                | 286,469 |  
|Other non current assets                  |  |                | 8,657   |  
|Current liabilities                       |  |                | (41,278 | )
|Long term liabilities                     |  |                | (65,619 | )
|                                          |  |                |         |  
|Total final purchase price allocation     |  | $              | 345,167 |  
|                                          |  |                |         |  

Goodwill arising from the business combination was $89.0 million. The initial allocation of the purchase
price was based upon a preliminary valuation and our estimates and assumptions were subject to change within the purchase price allocation period (generally one year from the acquisition date) as prescribed by U.S. GAAP. The preliminary purchase
price allocation was adjusted in the second quarter of 2010 as a result of final analysis of the assets acquired, principally property, plant, and equipment, as well as liabilities assumed, principally asset retirement obligations and deferred
taxes. This analysis resulted in an increase to the preliminary allocation to goodwill of $1.3 million during the second quarter of 2010. The following significant adjustments during the second quarter of 2010 were the result of additional analysis
of these areas as of the time of the acquisition:

Property, Plant, and Equipment

The Company decreased the preliminary recorded fair values of property, plant, and equipment by $4.0 million due to the finalization of
certain tangible asset valuations. The three and six month results as of June 30, 2010, include an adjustment of $1.2 million to depreciation expense reflecting the final allocation of the purchase price and the final determination of acquired asset
lives which adjustment was not significant.

Tradenames

The Company increased the preliminary fair value estimate for its liquid feed supplement business tradename by $1.9 million to a total
fair value of $7.8 million based on the finalization of certain valuations.

Asset Retirement Obligations

The Company has identified asset retirement obligations with respect to certain leased properties that existed as of the acquisition date
totaling $645,000. This adjustment increased the fair value of the related acquired tangible assets.

Deferred Income
Taxes

The Company has decreased the preliminary recorded deferred income tax amount by $1.6 million as a result of the
requirement to recognize a deferred tax liability for the difference between the assigned values and the tax basis of the assets acquired and liabilities assumed.

Working Capital Adjustment

The Company finalized all post closing adjustments relating to net working capital payable to ED&F Man. This resulted in an additional
$600,000 balance due to ED&F Man for consideration paid.



11



---

##### Table of Contents

The following are pro forma (unaudited) consolidated statements of operations for the
Company for the three and six months ended June 30, 2009 as if the acquisition of the acquired business had occurred on January 1, 2009 compared to the actual results of the Company for the three and six months ended June 30, 2010 (in
thousands, except for share data):



|                                                                                                |  |                             |            |   |                           |   |            |              |  |   |                 |   |  |   |            |  
|----------------------------------------------------------------------------------------------- |  | --------------------------- | ---------- | - | ------------------------- | - | ---------- | ------------ |  | - | --------------- | - |  | - | ---------- | -
|                                                                                                |  | Three months ended,June 30, |            |   | Six months
ended,June 30, |  
|                                                                                                |  | 2010(Actual)                |            |   | 2009(Pro Forma)           |   |            | 2010(Actual) |  |   | 2009(Pro Forma) |  
|Net revenue                                                                                     |  |                             |            |   |                           |   |            |              |  |   |                 |   |  |   |            |  
|Bulk liquid storage                                                                             |  | $                           | 19,172     |   |                           | $ | 14,142     |              |  | $ | 38,442          |   |  | $ | 28,473     |  
|Liquid feed supplements                                                                         |  |                             | 54,009     |   |                           |   | 61,041     |              |  |   | 124,210         |   |  |   | 142,258    |  
|Related parties                                                                                 |  |                             | 2,462      |   |                           |   | 2,715      |              |  |   | 6,433           |   |  |   | 6,369      |  
|                                                                                                |  |                             |            |   |                           |   |            |              |  |   |                 |   |  |   |            |  
|Total net revenue                                                                               |  |                             | 75,643     |   |                           |   | 77,898     |              |  |   | 169,085         |   |  |   | 177,100    |  
|Costs of sales  liquid feed supplements                                                        |  |                             |            |   |                           |   |            |              |  |   |                 |   |  |   |            |  
|Third parties                                                                                   |  |                             | 28,907     |   |                           |   | 34,021     |              |  |   | 66,422          |   |  |   | 80,889     |  
|Related parties                                                                                 |  |                             | 15,801     |   |                           |   | 17,388     |              |  |   | 35,293          |   |  |   | 37,357     |  
|                                                                                                |  |                             |            |   |                           |   |            |              |  |   |                 |   |  |   |            |  
|Total costs of sales  liquid feed supplements                                                  |  |                             | 44,708     |   |                           |   | 51,409     |              |  |   | 101,715         |   |  |   | 118,246    |  
|Other operating costs and expenses                                                              |  |                             | 14,101     |   |                           |   | 12,316     |              |  |   | 28,849          |   |  |   | 27,066     |  
|Depreciation (3)                                                                                |  |                             | 7,676      |   |                           |   | 4,861      |              |  |   | 13,278          |   |  |   | 9,612      |  
|Selling, general and administrative expenses                                                    |  |                             | 8,243      |   |                           |   | 6,401      |              |  |   | 16,870          |   |  |   | 14,250     |  
|Founder warrant expense                                                                         |  |                             | 1,381      |   |                           |   |           |              |  |   | 1,381           |   |  |   |           |  
|                                                                                                |  |                             |            |   |                           |   |            |              |  |   |                 |   |  |   |            |  
|Total operating expenses                                                                        |  |                             | 76,109     |   |                           |   | 74,987     |              |  |   | 162,093         |   |  |   | 169,174    |  
|                                                                                                |  |                             |            |   |                           |   |            |              |  |   |                 |   |  |   |            |  
|Operating income                                                                                |  |                             | (466       | ) |                           |   | 2,911      |              |  |   | 6,992           |   |  |   | 7,926      |  
|                                                                                                |  |                             |            |   |                           |   |            |              |  |   |                 |   |  |   |            |  
|Other expenses                                                                                  |  |                             |            |   |                           |   |            |              |  |   |                 |   |  |   |            |  
|Interest, net                                                                                   |  |                             | (1,252     | ) |                           |   | (1,173     | )            |  |   | (2,531          | ) |  |   | (2,073     | )
|Total other expenses                                                                            |  |                             | (1,252     | ) |                           |   | (1,173     | )            |  |   | (2,531          | ) |  |   | (2,073     | )
|Income before income tax provision and equity in loss of unconsolidated subsidiary              |  |                             | (1,718     | ) |                           |   | 1,738      |              |  |   | 4,461           |   |  |   | 5,853      |  
|Income tax benefit/(provision)                                                                  |  |                             | 495        |   |                           |   | (500       | )            |  |   | (1,369          | ) |  |   | (2,081     | )
|Equity in loss of unconsolidated subsidiary, net                                                |  |                             | (52        | ) |                           |   | (116       | )            |  |   | (210            | ) |  |   | (246       | )
|                                                                                                |  |                             |            |   |                           |   |            |              |  |   |                 |   |  |   |            |  
|Net income (loss)                                                                               |  |                             | (1,275     | ) |                           |   | 1,122      |              |  |   | 2,882           |   |  |   | 3,526      |  
|                                                                                                |  |                             |            |   |                           |   |            |              |  |   |                 |   |  |   |            |  
|Net income attributable to non-controlling interest                                             |  |                             | 15         |   |                           |   | 44         |              |  |   | 12              |   |  |   | 26         |  
|                                                                                                |  |                             |            |   |                           |   |            |              |  |   |                 |   |  |   |            |  
|Net income (loss) attributable to Westway Group, Inc.                                           |  | $                           | (1,260     | ) |                           | $ | 1,166      |              |  | $ | 2,894           |   |  | $ | 3,552      |  
|                                                                                                |  |                             |            |   |                           |   |            |              |  |   |                 |   |  |   |            |  
|Preferred dividends accrued                                                                     |  |                             | (1,063     | ) |                           |   | (1,063     | )            |  |   | (2,125          | ) |  |   | (2,125     | )
|                                                                                                |  |                             |            |   |                           |   |            |              |  |   |                 |   |  |   |            |  
|Net income (loss) applicable to common stockholders                                             |  | $                           | (2,323     | ) |                           | $ | 103        |              |  | $ | 769             |   |  | $ | 1,427      |  
|                                                                                                |  |                             |            |   |                           |   |            |              |  |   |                 |   |  |   |            |  
|Weighted average number of common shares equivalent outstanding:                                |  |                             |            |   |                           |   |            |              |  |   |                 |   |  |   |            |  
|Basic (1)                                                                                       |  |                             | 26,578,484 |   |                           |   | 57,289,866 |              |  |   | 57,461,693      |   |  |   | 57,289,866 |  
|Diluted (2)                                                                                     |  |                             | 26,578,484 |   |                           |   | 57,289,866 |              |  |   | 58,114,465      |   |  |   | 57,289,866 |  
|Earnings per share of common stock:                                                             |  |                             |            |   |                           |   |            |              |  |   |                 |   |  |   |            |  
|Basic                                                                                           |  | $                           | (0.09      | ) |                           | $ | 0.00       |              |  | $ | 0.01            |   |  | $ | 0.02       |  
|Diluted                                                                                         |  | $                           | (0.09      | ) |                           | $ | 0.00       |              |  | $ | 0.01            |   |  | $ | 0.02       |  
|Basic and diluted earnings per share attributable to Series A Convertible Preferred Stock       |  |                             |           |   |                           | $ | 0.00       |              |  | $ | 0.01            |   |  | $ | 0.02       |  
|Basic and diluted earnings per share attributable to common shares                              |  |                             |           |   |                           | $ | 0.00       |              |  | $ | 0.01            |   |  | $ | 0.02       |  
|Series A Convertible Preferred Stock weighted average shares outstanding, basic and diluted (1) |  |                             |           |   |                           |   | 30,886,830 |              |  |   | 30,886,830      |   |  |   | 30,886,830 |  
|Common share weighted average shares outstanding, basic                                         |  |                             |           |   |                           |   | 26,403,036 |              |  |   | 26,574,863      |   |  |   | 26,403,036 |  
|Common share weighted average shares outstanding, diluted                                       |  |                             |           |   |                           |   | 26,403,036 |              |  |   | 58,114,465      |   |  |   | 26,403,036 |  



|(1) | As the Series A Convertible Preferred Stock is considered a participating security, we have included these shares within the basic computation of earnings per share
(except in net loss periods since the shares have an antidilutive impact) under the two-class method.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | As the warrants were issued with exercise prices ranging from $5.00 to $6.25, they have not been included for actual or pro forma results of operations since the
average market price of our Class A common stock is below this range.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | During the three months ended June 30, 2010, the Company finalized the purchase price allocation in accordance with U.S. GAAP of the bulk liquid storage and liquid
feed supplements businesses acquired on May 28, 2009 from the ED&F Man group. The three and six month results as of June 30, 2010, include an adjustment of $1.2 million to depreciation expense reflecting the final allocation of the purchase
price and the final determination of acquired asset lives which adjustment was not significant. For comparative purposes, the pro forma financial information for the three and six months ended June 30, 2009 has been adjusted to reflect
additional depreciation expense of $1.1 million and $2.2 million, respectively.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



12



---

##### Table of Contents

The Company derived the (unaudited) pro forma results
of operations from the unaudited consolidated financial statements of the acquired business from January 1, 2009 to May 28, 2009 and from the unaudited consolidated statements of the Company from May 29, 2009 to June 30,
2009, and then made certain adjustments. The pro forma results of operations are not necessarily indicative of results of operations that may have actually occurred had the business combination taken place on January 1, 2009, or the future
financial position or operating results of the Company. The pro forma adjustments are based upon available information and assumptions that the Company believes are reasonable. The pro forma adjustments include an imputed interest
expense of $1.2 million and $2.1 million for the three and six months ended June 30, 2009, respectively, based on historical borrowings and average interest rates of the acquired business, since before the business combination
the ED&F Man groups debt and interest and other financing related costs were not specifically identified as corporate borrowings from the ED&F Man group. The pro forma adjustments for the three and six months ended June 30, 2009
include assumed corporate public company costs of $600,000 and $1.2 million respectively within general and administrative expenses associated with operating as a public company, comparable in amount to the actual corporate public company costs
incurred during 2009 after the business combination. The pro forma results include an adjustment that assumes three and six months of dividends payable on 30,886,830 shares of Series A Convertible Preferred Stock, including escrowed shares, at
$0.0344 per share per quarter for the three and six months ended June 30, 2009. The pro forma numbers include an adjustment to increase depreciation expense for the three and six months ended June 30, 2009 pro forma information in the
amount of $1.1 million and $2.2 million, respectively. This adjustment was made as a result of the Company finalizing the purchase price allocation of the acquired bulk liquid storage and liquid feed supplements businesses during the
2ndquarter of 2010 and represents the updated useful life
depreciation expense attributable to the three and six month periods on assets existing at the acquisition date. The pro forma results of operations do not include $155,000 and $476,000 of formation and operating costs associated with Shermen or
interest income from the trust account held by Shermen of $61,000 and $138,000 for the three and six months ended June 30, 2009 respectively. The pro forma results of operations also do not include business combination expenses of $13.7 million
that were incurred in the second quarter of 2009.

Southside River-Rail Inc.

On October 15, 2009, the Company, through its wholly-owned subsidiary Westway Terminal Cincinnati LLC, completed the acquisition of
the storage assets and property of Southside River-Rail Terminal, Inc. located in Cincinnati, Ohio. The purchase price for this acquisition was approximately $19.9 million which was paid in cash.

The acquisition was accounted for using the purchase method of accounting for business combinations and the Company was identified as the
accounting acquirer. The Company finalized the purchase price allocations for this acquisition in the first quarter of 2010.

5. EARNINGS (LOSS) PER SHARE

The Company calculated earnings (loss) per share in accordance with U.S. GAAP. The Series
A Convertible Preferred Stock is a participating security because it participates in dividends with common stock. Accordingly, net income is allocated to each security based on the ratio of the number of shares, if converted, to the total number of
shares. The Company has included these shares within the computation of earnings per share under the two-class method for the six months ended June 30, 2010 but not for the three months ended June 30, 2010 and the three and six months
ended June 30, 2009 because the effect of converting all outstanding convertible preferred shares into common shares would have an antidilutive impact as a result of the Companys net loss during these three periods. The Company has
included the effect of the preferred dividends in the numerator for the three and six months ended June 30, 2010 and 2009 as it is deemed a contractual obligation. In calculating its basic weighted average number of shares for the three and six
months ended June 30, 2010, the Company added an additional 45,740 shares to its weighted average shares outstanding to account for the vesting of employee restricted stock. In calculating its diluted weighted average number of shares for the
three and six months ended June 30, 2010, the Company added an additional 650,383 shares to its weighted average shares outstanding for the six months ended June 30, 2010 to account for the deemed conversion of the accrued, but unpaid,
preferred dividends on the 30,886,830 shares of outstanding Series A Convertible Preferred Stock. The Company also added 2,389 shares to its diluted weighted average share number for the six months ended June 30, 2010 relating to restricted
stock granted to certain employees. There were no dilutive shares for the three months ended June 30, 2010 and the three and six months ended June 30, 2009 because the Company had a net loss for these periods. As the Companys
warrants were issued with exercise prices ranging from $5.00 to $6.25, they have not been added to the diluted weighted average number of shares for the three and six months ended June 30, 2010 and 2009 since the average price of our common
stock was below this range.



13



---

##### Table of Contents

The calculation of basic and diluted earnings per share is as follows (in thousands except
share amounts):



|                                                                                                                            |  |                             |            |   |                           |   |            |      |  |   |            |   |  |   |            |  
|--------------------------------------------------------------------------------------------------------------------------- |  | --------------------------- | ---------- | - | ------------------------- | - | ---------- | ---- |  | - | ---------- | - |  | - | ---------- | -
|                                                                                                                            |  | Three Months Ended June 30, |            |   | Six Months Ended June 30, |  
|                                                                                                                            |  | 2010                        |            |   | 2009                      |   |            | 2010 |  |   | 2009       |  
|Numerator                                                                                                                   |  |                             |            |   |                           |   |            |      |  |   |            |   |  |   |            |  
|Net income (loss) attributable to Westway Group, Inc.                                                                       |  | $                           | (1,260     | ) |                           | $ | (9,472     | )    |  | $ | 2,894      |   |  | $ | (9,589     | )
|Preferred dividends                                                                                                         |  | $                           | (1,063     | ) |                           | $ | (390       | )    |  | $ | (2,125     | ) |  | $ | (390       | )
|Net Income (Loss) Applicable to Common Stockholders - Basic                                                                 |  | $                           | (2,323     | ) |                           |   | (9,862     | )    |  | $ | 769        |   |  | $ | (9,979     | )
|Plus income impact of assumed conversion of:                                                                                |  |                             |            |   |                           |   |            |      |  |   |            |   |  |   |            |  
|Series A Convertible Preferred Stock                                                                                        |  | $                           | 1,063      |   |                           |   | 390        |      |  | $ | 2,125      |   |  | $ | 390        |  
|Net Income (Loss) Applicable to Common Stockholders - Diluted                                                               |  | $                           | (1,260     | ) |                           | $ | (9,472     | )    |  | $ | 2,894      |   |  | $ | (9,589     | )
|                                                                                                                            |  |                             |            |  
|Denominator                                                                                                                 |  |                             |            |   |                           |   |            |      |  |   |            |   |  |   |            |  
|Weighted average number of common shares outstanding not subject to possible redemption                                     |  |                             | 26,578,484 |   |                           |   | 19,610,705 |      |  |   | 26,574,863 |   |  |   | 19,580,353 |  
|Weighted average number of participating Series A Convertible Preferred shares                                              |  |                             |            |   |                           |   |           |      |  |   | 30,886,830 |   |  |   |           |  
|Weighted average number of shares not subject to possible redemption for purposes of calculating basic earnings per
share   |  |                             | 26,578,484 |   |                           |   | 19,610,705 |      |  |   | 57,461,693 |   |  |   | 19,580,353 |  
|Add common stock issuable upon conversion of:                                                                               |  |                             |            |   |                           |   |            |      |  |   |            |   |  |   |            |  
|Series A Convertible Preferred Stock accrued dividends                                                                      |  |                             |           |   |                           |   |           |      |  |   | 650,383    |   |  |   |           |  
|Unvested Restricted Stock                                                                                                   |  |                             |           |   |                           |   |           |      |  |   | 2,389      |   |  |   |           |  
|Weighted average number of shares not subject to possible redemption for purposes of calculating diluted earnings per
share |  |                             | 26,578,484 |   |                           |   | 19,610,705 |      |  |   | 58,114,465 |   |  |   | 19,580,353 |  
|                                                                                                                            |  |                             |            |  
|Basic and Diluted Earnings Per Common Share                                                                                 |  |                             |            |   |                           |   |            |      |  |   |            |   |  |   |            |  
|Net Income Available to Common StockholdersBasic                                                                           |  | $                           | (0.09      | ) |                           | $ | (0.50      | )    |  | $ | 0.01       |   |  | $ | (0.51      | )
|Net Income Available to Common StockholdersDiluted                                                                         |  | $                           | (0.09      | ) |                           | $ | (0.50      | )    |  | $ | 0.01       |   |  | $ | (0.51      | )
|Basic and diluted earnings per share attributable to Series A convertible preferred stock                                   |  |                             |           |   |                           |   |           |      |  | $ | 0.01       |   |  |   |           |  
|Basic and diluted earnings per share attributable to common shares                                                          |  |                             |           |   |                           |   |           |      |  | $ | 0.01       |   |  |   |           |  
|Series A convertible preferred stock weighted average shares outstanding, basic and diluted                                 |  |                             |           |   |                           |   |           |      |  |   | 30,886,830 |   |  |   |           |  
|Common share weighted average shares outstanding, basic                                                                     |  |                             |           |   |                           |   |           |      |  |   | 26,574,863 |   |  |   |           |  
|Common share weighted average shares outstanding, diluted                                                                   |  |                             |           |   |                           |   |           |      |  |   | 58,114,465 |   |  |   |           |  



|(1) | Three and six months ended June 30, 2009 includes only 33 days of acquired business operations
|--- | ----------------------------------------------------------------------------------------------

The number of additional shares that could potentially dilute earnings per share in the future that were not included in the computation
of diluted earnings per share due to the average price of our common stock during the second quarter of 2010 is summarized as follows:

|                                                                                   |  |                                
|---------------------------------------------------------------------------------- |  | -------------------------------
|                                                                                   |  | Three 
monthsendingJune
30,2010
|Public offering warrants                                                           |  | 45,999,900                     
|Founder warrants (1)                                                               |  | 5,214,286                      
|Underwriter options to purchase units, with one share of common stock per unit (1) |  | 700,000                        
|Underwriter options to purchase units, with two warrants per unit (1)              |  | 1,400,000                      
|                                                                                   |  |                                
|                                                                                   |  | 53,314,186                     



|(1) | Founder warrants and underwriter options to purchase units have a potentially less dilutive effect because they have a cashless exercise provision.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------



14



---

##### Table of Contents

6. INCOME TAXES

The provision for income taxes consists of provisions for federal, state and foreign income taxes. The Company operates globally with
operations in various locations inside and outside the United States. Accordingly, the effective income tax rate is a composite rate reflecting the earnings in the various locations and the applicable rates.

Components of the provision for income taxes consist of (in thousands):



|                               |  |                            |       |   |                          |   |       |      |  |   |        |    |  |   |       |  
|------------------------------ |  | -------------------------- | ----- | - | ------------------------ | - | ----- | ---- |  | - | ------ | -- |  | - | ----- | -
|                               |  | Three months endedJune 30, |       |   | Six months endedJune 30, |  
|                               |  | 2010                       |       |   | 2009                     |   |       | 2010 |  |   | 2009   |   
|                               |  | (unaudited)                |       |   | (unaudited)              |  
|Current benefit (provision)    |  |                            |       |   |                          |   |       |      |  |   |        |    |  |   |       |  
|Federal                        |  | $                          | 1,285 |   |                          | $ | 788   |      |  | $ | 670    |    |  | $ | 788   |  
|State and local                |  |                            | 147   |   |                          |   | 110   |      |  |   | 77     |    |  |   | 89    |  
|Foreign                        |  |                            | (510  | ) |                          |   | (68   | )    |  |   | (1,063 | )  |  |   | (68   | )
|                               |  |                            |       |   |                          |   |       |      |  |   |        |    |  |   |       |  
|Total current                  |  | $                          | 922   |   |                          | $ | 830   |      |  | $ | (316   | )  |  | $ | 809   |  
|Deferred benefit (provision)   |  |                            |       |   |                          |   |       |      |  |   |        |    |  |   |       |  
|Federal                        |  |                            | (732  | ) |                          |   | 2,302 |      |  |   | (1,306 | )  |  |   | 2,332 |  
|State and local                |  |                            | (84   | ) |                          |   | 34    |      |  |   | (148   | )  |  |   | 152   |  
|Foreign                        |  |                            | 389   |   |                          |   |      |      |  |   | 401    |    |  |   |      |  
|                               |  |                            |       |   |                          |   |       |      |  |   |        |    |  |   |       |  
|Total deferred                 |  |                            | (427  | ) |                          |   | 2,336 |      |  |   | (1,053 | )  |  |   | 2,484 |  
|                               |  |                            |       |   |                          |   |       |      |  |   |        |    |  |   |       |  
|Income tax benefit (provision) |  | $                          | 495   |   |                          | $ | 3,166 |      |  | $ | (1,369 | )  |  | $ | 3,293 |  
|                               |  |                            |       |   |                          |   |       |      |  |   |        |    |  |   |       |  
|                               |  |                            |       |  
|Effective tax rate             |  |                            | 29    | % |                          |   | 25    | %    |  |   | (31    | )% |  |   | 26    | %

The effective income tax
rates differ from the federal statutory rate of 35% principally due to the differences in international, state and local income taxes.

7. BUSINESS SEGMENTS

The Company operates its business in two reportable operating segments: bulk liquid storage and
liquid feed supplements. These businesses represent distinct operations that are managed separately because of differing products and services. Each of these businesses has distinct operating, marketing and sales strategies, and our chief operating
decision maker reviews the performance of these businesses based on these segments. The Company also has one non-operating segmentCorporate. Prior to the business combination, the Company had no operating segments.

These segments follow the accounting principles described in Note 3 of the Companys audited financial statements for the year
ended December 31, 2009 in the Companys 2009 Annual Report on Form 10-K. Intersegment revenues are accounted for at prices which approximate market.

Bulk Liquid Storage

The
Companys bulk liquid storage segment generates revenue through contracts by providing three primary types of services: fixed income, volume or throughput income, and income from ancillary services. Each of these sources of income is recorded
net of any discounts, volume rebates, and sales taxes. These sources of income reflect the individual nature of the Companys relationships with its global, regional or local customer bases, which typically comprise contracts spanning one or
more years. Contracts vary according to the provision of services, ranging from the simple transloading of products from delivery into storage, but more typically extend into more complex product management and storage services. Fixed income
services generate revenue from storage services at each of our terminals and are based on a fixed fee per month for tank rental, input/output from storage tanks or combination of both. The Company recognizes revenue from fixed income services in the
period the service is rendered. Volume services generate revenue based on the volume of liquid entering or exiting at each terminal location and are based on tonnage. The Company recognizes revenue for volume services as the volumes are entered into
or withdrawn from its storage facilities. Ancillary income services generate revenue from customer-specific storage requirements including energy, overtime, and other infrastructure costs. Revenue



15



---

##### Table of Contents

relating to ancillary income services is recognized based on terms stipulated in the customer contract and is recorded at the time the service is provided. Provisions for ancillary services may
be included in fixed price storage services or in volume or throughput income services. Revenue is recorded for the services available under each contract as the services are provided. Bulk liquid storage services are provided through a number of
domestic and international locations, but are currently managed as one business from the Companys headquarters in New Orleans, Louisiana.

Liquid Feed Supplements

The liquid feed supplements segment generates income from liquid feed supplements, with a small proportion of income arising from solid or
more traditional animal feeds. The business is focused on the processing of animal feeds from their raw liquid constituents into a blended product that varies according to customer and livestock requirements. Revenue is recorded net of any
discounts, volume rebates, and sales taxes. Shipping and handling costs are included within cost of sales in the consolidated statements of income. Our liquid feed supplements segment incorporates a research and development program focused on
delivering product that is distinct, based on customer, livestock and geographical requirements, and is capable of being varied to reflect commodity prices or other factors. The liquid feed supplements segment is organized around a series of broad
regional territories in the United States that reflect the characteristics of beef cattle, dairy and feedlot markets. The liquid feed supplements segment is currently managed from, and headquartered in, Tomball, TX.

Corporate

Corporate
operating expenses are not allocated to the Companys reportable segments. The corporate segment includes interest expenses related to corporate debt and unallocated general and administrative expenses including primarily executive, legal,
finance, information technology, human resource, and health, safety, environmental, and quality expenses.

Results of Operations by
Business Segment

The Companys operations by business segment are as follows (in thousands):

Three Months Ended June 30, 2010



|                                                                                           |  |                     |         |                        |   |           |  |   |        |   |  |   |         |  
|------------------------------------------------------------------------------------------ |  | ------------------- | ------- | ---------------------- | - | --------- |  | - | ------ | - |  | - | ------- | -
|                                                                                           |  | Bulk Liquid Storage |         | Liquid FeedSupplements |   | Corporate |  |   | Total  |  
|Total net revenue                                                                          |  | $                   | 21,386  |                        | $ | 54,257    |  |   |       |   |  | $ | 75,643  |  
|Income (loss) before taxes and equity in earnings (loss) of unconsolidated subsidiary, net |  | $                   | 5,027   |                        | $ | 385       |  | $ | (7,130 | ) |  | $ | (1,718  | )
|Total assets                                                                               |  | $                   | 340,218 |                        | $ | 117,025   |  | $ | 36,285 |   |  | $ | 493,528 |  

Three Months Ended
June 30, 2009 (1)



|                                                                                           |  |                     |         |                        |   |           |  |   |         |   |  |   |         |  
|------------------------------------------------------------------------------------------ |  | ------------------- | ------- | ---------------------- | - | --------- |  | - | ------- | - |  | - | ------- | -
|                                                                                           |  | Bulk Liquid Storage |         | Liquid FeedSupplements |   | Corporate |  |   | Total   |  
|Total net revenue                                                                          |  | $                   | 6,086   |                        | $ | 21,193    |  |   |        |   |  | $ | 27,279  |  
|Income (loss) before taxes and equity in earnings (loss) of unconsolidated subsidiary, net |  | $                   | 1,743   |                        | $ | 417       |  | $ | (14,823 | ) |  | $ | (12,663 | )
|Total assets                                                                               |  | $                   | 272,003 |                        | $ | 105,039   |  | $ | 85,410  |   |  | $ | 462,452 |  



|(1) | Includes only 33 days of acquired business operations.
|--- | ------------------------------------------------------

Six Months Ended June 30, 2010



|                                                                                           |  |                     |         |                        |   |           |  |   |         |   |  |   |        
|------------------------------------------------------------------------------------------ |  | ------------------- | ------- | ---------------------- | - | --------- |  | - | ------- | - |  | - | -------
|                                                                                           |  | Bulk Liquid Storage |         | Liquid FeedSupplements |   | Corporate |  |   | Total  
|Total net revenue                                                                          |  | $                   | 44,287  |                        | $ | 124,798   |  |   |        |   |  | $ | 169,085
|Income (loss) before taxes and equity in earnings (loss) of unconsolidated subsidiary, net |  | $                   | 12,836  |                        | $ | 4,124     |  | $ | (12,499 | ) |  | $ | 4,461  
|Total assets                                                                               |  | $                   | 340,218 |                        | $ | 117,025   |  | $ | 36,285  |   |  | $ | 493,528



16



---

##### Table of Contents

Six Months Ended June 30, 2009 (1)



|                                                                                           |  |                     |         |                        |   |           |  |   |         |   |  |   |         |  
|------------------------------------------------------------------------------------------ |  | ------------------- | ------- | ---------------------- | - | --------- |  | - | ------- | - |  | - | ------- | -
|                                                                                           |  | Bulk Liquid Storage |         | Liquid FeedSupplements |   | Corporate |  |   | Total   |  
|Total net revenue                                                                          |  | $                   | 6,086   |                        | $ | 21,193    |  |   |        |   |  | $ | 27,279  |  
|Income (loss) before taxes and equity in earnings (loss) of unconsolidated subsidiary, net |  | $                   | 1,743   |                        | $ | 417       |  | $ | (15,067 | ) |  | $ | (12,907 | )
|Total assets                                                                               |  | $                   | 272,003 |                        | $ | 105,039   |  | $ | 85,410  |   |  | $ | 462,452 |  



|(1) | Includes only 33 days of acquired business operations.
|--- | ------------------------------------------------------

The Company had no operating segments for the period from January 1, 2009 through May 28, 2009, since the Company had no operations until the
May 28, 2009 business acquisition.

8. SHARE BASED COMPENSATION

The Companys shareholders recently approved the Westway Group Inc. 2010 Incentive Compensation Plan, which contains restricted stock
awards. This plan is administered by the Compensation Committee of the Board of Directors, which selects persons eligible to receive awards and determines the number of shares and/or options subject to each award, the terms, conditions and other
provisions of the awards. See the Companys definitive proxy statement for the fiscal year ended December 31, 2009 for additional information related to the share-based compensation plan.

The following table represents the compensation expense related to restricted stock grants that was included in selling, general and
administrative expense in the accompanying consolidated statements of income for the periods indicated below.



|                                                 |  |                            |         |                          |   |              |   |              |  |  
|------------------------------------------------ |  | -------------------------- | ------- | ------------------------ | - | ------------ | - | ------------ |  | -
|                                                 |  | For the Three Months Ended |         | For the Six Months Ended
|                                                 |  | June 30,2010               |         | June 30,2009             |   | June 30,2010 |   | June 30,2009
|Compensation expense related to restricted stock |  | $                          | 250,000 |                          |  |              | $ | 250,000      |  | 
|                                                 |  |                            |         |                          |   |              |   |              |  |  

The following table represents unvested restricted stock activity (in
number of shares) for the periods indicated.



|                                     |  |                          |   |  |             
|------------------------------------ |  | ------------------------ | - |  | ------------
|                                     |  | For the Six Months Ended
|                                     |  | June 30,2010             |   |  | June 30,2009
|Balance, beginning of year           |  |                         |   |  |            
|Granted                              |  | 480,594                  |   |  |            
|Forfeited                            |  |                         |   |  |            
|Vested                               |  | (45,740                  | ) |  |            
|                                     |  |                          |   |  |             
|Balance, end of period, respectively |  | 434,854                  |   |  |            
|                                     |  |                          |   |  |             

At the annual shareholder meeting held on
June 30, 2010, the shareholders approved the Founder Warrant Amendment which extended the expiration dates of, and otherwise amended, the outstanding founder warrants. As a result, the Company recognized a one-time, non-cash expense of $1.4
million during the three months ended June 30, 2010 which is equal to the increase in value of the Founders Warrants as of the date the amendment was approved, based on a calculation using the Black-Scholes option pricing method. The Founder
Warrant Amendment was also recorded as an increase in stockholders equity (specifically, as additional paid-in capital) equal to the increase in fair value of $1.4 million.



17



---

##### Table of Contents

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

The purpose of this discussion and analysis is to focus on significant changes in the financial condition and results of operations of the
Company during the three and six month periods ended June 30, 2010. This discussion and analysis highlights and supplements information contained elsewhere in this Quarterly Report on Form 10-Q, particularly the preceding consolidated financial
statements and notes. This discussion and analysis should be read in conjunction with our Annual Report on Form 10-K for the year ended December 31, 2009 (2009 Form 10-K).

Forward-Looking Statements

This discussion and analysis includes statements regarding our future performance, liquidity, and capital resources, our plans and
objectives for future operations, and assumptions relating to any of the foregoing. Such statements, along with any other non historical statements in the discussion, are forward-looking. Our use of words such as believe,
expect, anticipate, intend, aim, will, shall, may, should, could, would, plan, estimate,
continue, foresee, or the negative of such terms, or other similar expressions often further identify a statement as a forward-looking statement (although not all forward-looking statements necessarily include one of these
words). Forward-looking statements involve risks and uncertainties. Our actual results may differ materially from those contained in or implied by any of the forward-looking statements in this Form 10-Q. Important factors that could cause or
contribute to such differences include, but are not limited to, those identified below and those discussed in Part II, Item 1A. Risk Factors of this Form 10-Q and in Item 1A. Risk Factors of our 2009 Form 10-K. We
do not assume an obligation to update any forward-looking statement.

Company Overview

Westway Group, Inc., together with its wholly-owned subsidiaries is a leading global provider of bulk liquid storage and related
value-added services and the largest manufacturer and distributor of liquid feed supplements for the livestock industry in North America. We currently operate an extensive global network of 25 operating storage facilities providing approximately
354 million gallons of total bulk liquid storage capacity and 37 operating liquid feed supplement facilities producing approximately 1.5 million tons of liquid feed supplements annually. Our Class A common stock is currently traded on
the NASDAQ stock market under the symbol (WWAY). As of August 9, 2010, we had 497 employees.

We completed our
acquisition of the bulk liquid storage and liquid feed supplements businesses of the ED&F Man group on May 28, 2009. In exchange, we paid $103 million in cash and issued 12,624,003 shares of our Class B common stock and 30,886,830 shares of
our Series A Convertible Preferred stock to a subsidiary of ED&F Man (of which 12,181,818 shares of Series A Convertible Preferred stock were deposited in escrow for release upon our achievement of certain earnings or share price targets). We
also incurred one-time business combination expenses of $13.9 million for advisory, investment banking, accounting, legal, and other professional and consulting fees. Various agreements between us and the ED&F Man group were entered into at the
closing of the business combination, including but not limited to a molasses supply agreement, a storage strategic alliance agreement and terminal service agreement, a shared services agreement, a stockholders agreement, a stock escrow agreement,
and a registration rights agreement. For more information about the ongoing arrangements between us and the ED&F Man group, please see the Material Ongoing Arrangements with the ED&F Man Group section of Item 7 of our 2009
Form 10-K (pp. 53-54), the Our Relationship with the ED&F Man Group section of Item 1 of our 2009 Form 10-K (pp. 24-25), the Relationships with the ED&F Man Group and Related Transactions
sections of Item 13 of our 2009 Form 10-K/A (pp. 43-54), and the Stock Escrow Agreement and Letter Agreement subsections of Item 11 of our 2009 Form 10-K/A (pp. 34-37). On our consolidated balance sheets and
statements of operations, references to related parties are to the ED&F Man group.

In November 2009, we
secured a new 3-year, $175 million senior secured revolving credit facility, provided by a nine-bank syndicate led by JPMorgan Chase Bank, N.A. and arranged by JPMorgan Securities Inc. The credit facility provides us available credit for general
corporate purposes, which could include among other things working capital, capital expenditures, and acquisitions.

The
employment of two key members of our management team was recently terminated in 2010. Peter Harding, our former CEO, retired in June 2010, and Scott MacKenzie, formerly the President of Westway Terminal, resigned in July 2010. In the opinion of
management, the termination of these two members of management did not materially impact our financial reporting and internal control procedures.



18



---

##### Table of Contents

Understanding Our Financial Information

The discussion under Results of Operations  Actual vs. Pro Forma on page 20 includes selected three and six months ended
June 30, 2009 pro forma financial information derived from the Companys and the acquired business unaudited results, as if the Company and the acquired business were combined as of January 1, 2009. Prior to the acquisition of
the acquired business on May 28, 2009, the Company had no operations nor did it generate operating revenue, as it was considered a special purpose acquisition company. The three and six months ended June 30, 2010 financial
information is based on actual results.

Highlights of the Second Quarter of 2010

The following is a summary of our financial results for the second quarter of 2010 compared to our pro forma financial results for the
second quarter of 2009:



| |  |  | Net revenue for the bulk liquid storage segment totaled $21.4 million for 2010 compared to $16.9 million on a pro forma basis in 2009 for the three
months ended June 30, an increase of 27% which was primarily driven by our recent expansion at our Cincinnati, Grays Harbor, WA, Houston, and Port Allen, LA, terminal facilities while increasing capacity utilization for all of our terminal
facilities from 91% at June 30, 2009 to 94% at June 30, 2010;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Net revenue for the liquid feed supplement segment totaled $54.3 million in 2010 compared to $61.0 million on a pro forma basis in 2009 for the three
months ended June 30, which is reflective of a decline in volume as well as volatility in commodity inputs and continued weakness in the cattle and dairy markets;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | We completed our first full quarter of results from the 5.6 million gallon expansion at our Port Allen, LA, terminal, which now has a total
capacity of 21.8 million gallons and a 98% capacity utilization at June 30, 2010;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | James B. Jenkins, a director of the Company, was appointed interim Chief Executive Officer, and Wayne Driggers, our Chief Operating Officer, was named
President of the Company. Mr. Driggers was also appointed to serve on the Companys Board of Directors as a Class A Director until 2012.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Critical Accounting Policies and Estimates

We prepare our consolidated financial statements in accordance with U.S. generally accepted accounting principles (U.S. GAAP),
which requires management to make estimates, judgments, and assumptions based upon available information that affect reported amounts and related disclosures. We base our estimates and judgments on historical experience and various other
factors that we believe to be reasonable under the circumstances.

For a description of our critical accounting estimates that
require us to make the most difficult, subjective or complex judgments, please see the Critical Accounting Estimates section of Item 7 of our 2009 Form 10-K. We have not changed these policies from those previously disclosed.

Results of Operations - Actual vs. Actual

In analyzing our results of operations for the three and six months ended June 30, 2010, our actual results of operations for the
three and six months ended June 30, 2009 do not provide a very meaningful basis for comparison, since we had business operations for only the 33 days ended June 30, 2009. Through May 28, 2009, our efforts were limited to
organizational activities, activities relating to the initial public offering, activities relating to identifying and evaluating prospective acquisition candidates, activities relating to negotiating and consummating the acquisition, and activities
relating to general corporate matters; we neither engaged in any operations nor generated any revenue, other than interest income earned on the proceeds of the initial public offering. Consequently, a comparison of our actual results for the three
and six months ended June 30, 2010 to our actual results for the three and six months ended June 30, 2009 would essentially consist of a review of our actual results for the full three and six months ended June 30, 2010 compared
against only 33 days of operations for the three and six months ended June 30, 2009. A review of our actual results for the three and six months ended June 30, 2010 is included within the discussion below in a more meaningful presentation.



19



---

##### Table of Contents

Results of Operations  Actual vs. Pro Forma

To provide readers with a more meaningful set of figures against which to compare our actual results for the three and six months ended
June 30, 2010, we have presented pro forma results of operations of the Company for the three and six months ended June 30, 2009, as if the Company and the acquired business were combined as of January 1, 2009, and compared them with
the actual results of operations of the Company for the three and six months ended June 30, 2010 below.

We derived the
(unaudited) pro forma results of operations from the unaudited consolidated financial statements of the acquired business from January 1, 2009 to May 28, 2009 and from the unaudited consolidated statements of the Company from
May 29, 2009 to June 30, 2009, and then made certain adjustments. The pro forma results of operations are not necessarily indicative of results of operations that may have actually occurred had the business combination taken place on
January 1, 2009, or the future financial position or operating results of the Company. The pro forma adjustments are based upon available information and assumptions that we believe are reasonable. The presentation of the adjusted pro forma
results is not intended to be considered in isolation or as a substitute for the actual historical financial information prepared and presented in accordance with U.S. GAAP.

The pro forma adjustments include an imputed interest expense of $1.2 million and $2.1 million for the three and six
months ended June 30, 2009 based on historical borrowings and average interest rates of the acquired business, since before the business combination the ED&F Man groups debt and interest and other financing related costs were not
specifically identified as corporate borrowings from the ED&F Man group. The pro forma adjustments for the three and six months ended June 30, 2009 include assumed corporate public company costs of $600,000 and $1.2 million within general
and administrative expenses associated with operating as a public company, comparable in amount to the actual corporate public company costs incurred during 2009 after the business combination. The pro forma results include an adjustment that
assumes three and six months of dividends payable on 30,886,830 shares of Series A Convertible Preferred Stock, including escrowed shares, at $0.0344 per share per quarter for the three and six months ended June 30, 2009. The pro forma numbers
include an adjustment to increase depreciation expense for the three and six months ended June 30, 2009 pro forma information in the amount of $1.1 million and $2.2 million, respectively. This adjustment was made as a result of the Company
finalizing the purchase price allocation of the acquired bulk liquid storage and liquid feed supplements businesses during the
2ndquarter of 2010 and represents the updated useful life
depreciation expense attributable to the three and six month periods on assets existing at the acquisition date. The pro forma results of operations do not include $155,000 and $476,000 of formation and operating costs associated with Shermen or
interest income from the trust account held by Shermen of $61,000 and $138,000 for the three and six months ended June 30, 2009 respectively. The pro forma results of operations also do not include business combination expenses of $13.7 million
that were incurred in the second quarter of 2009.



20



---

##### Table of Contents

Three Months Ended June 30, 2010 Actual Results Compared to Three Months Ended
June 30, 2009 Pro Forma Results

CONSOLIDATED



|                                                |  |                             |   |  |                                    |   |  |            |   |  |          |  
|----------------------------------------------- |  | --------------------------- | - |  | ---------------------------------- | - |  | ---------- | - |  | -------- | -
|                                                |  | Three Months EndedJune 
30, |   |  |                                    |   |  |            |  
|                                                |  | 2010Actual                  |   |  | 2009Pro Forma                      |   |  | $ Variance |   |  | % Change |  
|                                                |  |                             |   |  | (in thousands, except percentages) |   |  |            |  
|Net revenue                                     |  | 75,643                      |   |  | 77,898                             |   |  | (2,255     | ) |  | -3       | %
|Cost of sales                                   |  | 44,708                      |   |  | 51,409                             |   |  | (6,701     | ) |  | -13      | %
|Other operating costs and expenses              |  | 14,101                      |   |  | 12,316                             |   |  | 1,785      |   |  | 14       | %
|Depreciation                                    |  | 7,676                       |   |  | 4,861                              |   |  | 2,815      |   |  | 58       | %
|Selling, general and administrative expenses    |  | 8,243                       |   |  | 6,401                              |   |  | 1,842      |   |  | 29       | %
|Founder warrant expense                         |  | 1,381                       |   |  |                                   |   |  | 1,381      |   |  |          |  
|Total operating expenses                        |  | 76,109                      |   |  | 74,987                             |   |  | 1,122      |   |  | 1        | %
|Operating income (loss)                         |  | (466                        | ) |  | 2,911                              |   |  | (3,377     | ) |  | -116     | %
|Interest expense, net                           |  | (1,252                      | ) |  | (1,173                             | ) |  | (79        | ) |  | 7        | %
|Income tax benefit (provision)                  |  | 495                         |   |  | (500                               | ) |  | 995        |   |  | -199     | %
|Equity in loss of unconsolidated subsidiaries   |  | (52                         | ) |  | (116                               | ) |  | 64         |   |  | -55      | %
|Income attributable to non-controlling interest |  | 15                          |   |  | 44                                 |   |  | (29        | ) |  | -66      | %
|Net income attributable to Westway Group, Inc.  |  | (1,260                      | ) |  | 1,166                              |   |  | (2,426     | ) |  | -208     | %
|Preferred dividends accrued                     |  | (1,063                      | ) |  | (1,063                             | ) |  |           |   |  | 0        | %
|Net income applicable to common stockholders    |  | (2,323                      | ) |  | 103                                |   |  | (2,426     | ) |  | -2355    | %

The
following is a discussion of actual operating results for the three months ended June 30, 2010, compared to the pro forma operating results for the three months ended June 30, 2009.

NET REVENUE



|               |  |                            |        |               |   |        |  |   |        |   |  |    |  
|-------------- |  | -------------------------- | ------ | ------------- | - | ------ |  | - | ------ | - |  | -- | -
|               |  | Three Months EndedJune 30, |        |               |  
|(in thousands) |  | 2010Actual                 |        | 2009Pro Forma |   | Change | 
|Net Revenue    |  | $                          | 75,643 |               | $ | 77,898 |  | $ | (2,255 | ) |  | -3 | %

Total net revenue, including transactions between us and the ED&F Man group, decreased $2.3 million, or 3%, to $75.6
million for the three months ended June 30, 2010 when compared to $77.9 million for the three months ended June 30, 2009.

In the bulk liquid storage business, net revenue increased by $4.5 million, or 27%, to $21.4 million for the three months ended
June 30, 2010 from $16.9 million for the three months ended June 30, 2009, reflecting our expansion in this business. We added additional capacity through the acquisition of our Cincinnati, OH facility in October 2009, completion of
construction of our Grays Harbor, WA facility in December 2009, expansion of our Houston, TX facility during the second half of 2009, and the expansion of our Port Allen, LA facility during the first half of 2010. Bulk liquid storage revenue from
outside of the United States, which accounted for 31% of total bulk liquid storage revenue for the three months ended June 30, 2010, increased slightly by 5% for the three months ended June 30, 2010 as a result of increased throughput,
partially offset by lower exchange rates for the euro and pound sterling. Our total capacity increased in the second quarter of 2010 to 354 million gallons from 303 million gallons in the second quarter of 2009. Percentage capacity
utilization of our bulk liquid storage facilities increased to 94.2% for the second quarter of 2010 from 90.9% for the second quarter of 2009.

We believe that capacity utilization is key to the profitability of our bulk liquid storage business. Once the high fixed cost of
constructing a terminal has been incurred, the marginal cost of providing each additional increment of storage services is much less than the marginal revenues received from such services. Once current capacity is utilized, additional tanks may be
built on existing sites to further leverage the property we already possess. Additionally, we may grow profitability by identifying additional strategic locations, either to acquire existing bulk liquid terminals or to develop new bulk liquid
terminals.



21



---

##### Table of Contents

For the three months ended June 30, 2010, net revenue for the liquid feed supplements
business was $54.3 million, which was a decrease of $6.7 million, or 11%, compared to net revenue of $61.0 million for the three months ended June 30, 2009. This decrease in net revenue partly resulted from a decrease in volume for the three
months ended June 30, 2010 of 2% to 355,000 tons, compared to 362,000 tons for the three months ended June 30, 2009, as a recent consequence of liquid feed supplement products being marginally less competitive compared to dry feed
products. This decrease in tonnage was in part due to the continued decline in total cattle numbers and poor economic conditions in the cattle and dairy industries. The decrease in net revenue was also driven by a decrease in market prices.

We view volume as a key performance indicator to the profitability of our liquid feed supplements business.
Once the fixed costs of an operating facility are met, all revenue that exceeds the variable costs contributes to the profitability of our business. Generally revenues are considered an incomplete indicator of performance because large fluctuations
can occur from period to period due to volatility in the underlying commodity ingredient prices which affect both competitive sales pricing and the cost of sales. In some cases, margins can actually increase despite a reduction in revenue.

COST OF SALES



|               |  |                            |        |               |   |        |  |   |  |         |  |     |  
|-------------- |  | -------------------------- | ------ | ------------- | - | ------ |  | - |  | ------- |  | --- | -
|               |  | Three Months EndedJune 30, |        |               |  
|(in thousands) |  | 2010Actual                 |        | 2009Pro Forma |   | Change | 
|Cost of Sales  |  | $                          | 44,708 |               | $ | 51,409 |  | $ |  | (6,701) |  | -13 | %

For the three
months ended June 30, 2010, cost of sales for our liquid feed supplements business, including related party purchases from the ED&F Man group, was $44.7 million, which was a decrease of $6.7 million, or 13%, compared to cost of sales of
$51.4 million for three months ended June 30, 2009. The decline in costs of sales was mainly due to decreased market prices and in part due to a decrease in tonnage. Gross profit margin (net revenue less cost of sales) in our liquid feed
supplements business remained constant for the three months ended June 30, 2010 and 2009 at $9.6 million.

We believe
that gross profit margin is a key performance indicator to the profitability of our liquid feed supplements business. This highly visible indicator provides us with measurable guidelines to monitor our cost of goods, which in the liquid feed
supplements business can be volatile.

OTHER OPERATING COSTS AND EXPENSES



|                                   |  |                            |        |               |   |        |  |   |       |  |    |  
|---------------------------------- |  | -------------------------- | ------ | ------------- | - | ------ |  | - | ----- |  | -- | -
|                                   |  | Three Months EndedJune 30, |        |               |  
|(in thousands)                     |  | 2010Actual                 |        | 2009Pro Forma |   | Change | 
|Other Operating Costs and Expenses |  | $                          | 14,101 |               | $ | 12,316 |  | $ | 1,785 |  | 14 | %

Other
operating costs and expenses of $14.1 million increased by $1.8 million, or 14%, for the three months ended June 30, 2010 from $12.3 million for the three months ended June 30, 2009, principally as a result of additional facility costs
relating to the new Cincinnati and Grays Harbor bulk liquid storage facilities.

DEPRECIATION



|               |  |                            |       |               |   |        |  |   |       |  |    |  
|-------------- |  | -------------------------- | ----- | ------------- | - | ------ |  | - | ----- |  | -- | -
|               |  | Three Months EndedJune 30, |       |               |  
|(in thousands) |  | 2010Actual                 |       | 2009Pro Forma |   | Change | 
|Depreciation   |  | $                          | 7,676 |               | $ | 4,861  |  | $ | 2,815 |  | 58 | %

Depreciation
costs increased by $2.8 million, or 58%, to $7.7 million for the three months ended June 30, 2010 from $4.9 million for the three months ended June 30, 2009. The increase was mainly due to our recent capital investments in the United
States, including the addition of our Cincinnati and Grays Harbor facilities, as well as expansion in Houston and Port Allen. The increase was also partially due to a one-time expense of $1.2 million in additional depreciation recorded during the
three months ended June 30, 2010 as a result of the cumulative impact from 2009 relating to the Company finalizing the assumptions used in assigned useful lives to the property, plant, and equipment acquired in the May 28, 2009 business
combination.



22



---

##### Table of Contents

SELLING, GENERAL, AND ADMINISTRATIVE EXPENSES



|                                              |  |                            |       |               |   |        |  |   |       |  |    |  
|--------------------------------------------- |  | -------------------------- | ----- | ------------- | - | ------ |  | - | ----- |  | -- | -
|                                              |  | Three Months EndedJune 30, |       |               |  
|(in millions)                                 |  | 2010    Actual             |       | 2009Pro Forma |   | Change | 
|Selling, General, and Administrative Expenses |  | $                          | 8,243 |               | $ | 6,401  |  | $ | 1,842 |  | 29 | %

Selling,
general and administrative expenses for the three months ended June 30, 2010 increased by $1.8 million, or 29%, to $8.2 million, compared to $6.4 million for the three months ended June 30, 2009, primarily as a result of increased legal
and advisory fees, as well as a moderate increase in personnel related costs, during the three months ended June 30, 2010.

FOUNDER
WARRANT EXPENSE



|                        |  |                            |       |               |   |        |  |   |      
|----------------------- |  | -------------------------- | ----- | ------------- | - | ------ |  | - | -----
|                        |  | Three Months EndedJune 30, |       |              
|(in thousands)          |  | 2010    Actual             |       | 2009Pro Forma |   | Change
|Founder Warrant Expense |  | $                          | 1,381 |               | $ |       |  | $ | 1,381

During the three
months ended June 30, 2010, our shareholders approved the Founder Warrant Amendment which extended the expiration dates of, and otherwise amended, the outstanding founder warrants. As a result, the Company recognized a non-cash expense of $1.4
million during the three months ended June 30, 2010 which is equal to the increase in value of the founders warrants as of the date the amendment was approved, based on a calculation using the Black-Scholes option pricing method. The Founder
Warrant Amendment was also recorded as an increase in stockholders equity (specifically, as additional paid-in capital) equal to the increase in fair value of $1.4 million.

OPERATING INCOME



|                 |  |                            |      |   |               |   |        |  |   |        |   |  |      |  
|---------------- |  | -------------------------- | ---- | - | ------------- | - | ------ |  | - | ------ | - |  | ---- | -
|                 |  | Three Months EndedJune 30, |      |   |              
|(in thousands)   |  | 2010Actual                 |      |   | 2009Pro Forma |   | Change | 
|Operating Income |  | $                          | (466 | ) |               | $ | 2,911  |  | $ | (3,377 | ) |  | -116 | %

Operating
income decreased by $3.4 million, or 116%, to a loss of $466,000 for the three months ended June 30, 2009. This decrease was primarily the result of increased depreciation, other operating costs and expenses, and selling, general and
administrative expenses, as well as a one-time founder warrant expense of $1.4, million during the three months ended June 30, 2010. This was partially offset by increased revenues derived from expanded bulk liquid storage capacity during the
three months ended June 30, 2010.

INTEREST EXPENSE



|                      |  |                            |        |   |               |   |        |        |  |   |     |   |  |   |  
|--------------------- |  | -------------------------- | ------ | - | ------------- | - | ------ | ------ |  | - | --- | - |  | - | -
|                      |  | Three Months EndedJune 30, |        |   |               |  
|(in thousands)        |  | 2010Actual                 |        |   | 2009Pro Forma |   |        | Change | 
|Interest Expense, net |  | $                          | (1,252 | ) |               | $ | (1,173 | )      |  | $ | (79 | ) |  | 7 | %

Interest
expense increased slightly to $1.3 million for the three months ended June 30, 2010 compared to interest expense of $1.2 million for the three months ended June 30, 2009.



23



---

##### Table of Contents

INCOME TAX PROVISION



|                               |  |                            |     |               |   |      |        |  |   |     |  |      |  
|------------------------------ |  | -------------------------- | --- | ------------- | - | ---- | ------ |  | - | --- |  | ---- | -
|                               |  | Three Months EndedJune 30, |     |               |   |     
|(in thousands)                 |  | 2010Actual                 |     | 2009Pro Forma |   |      | Change | 
|Income Tax Benefit (Provision) |  | $                          | 495 |               | $ | (500 | )      |  | $ | 995 |  | -199 | %

We had a
consolidated income tax benefit of $495,000 for the three months ended June 30, 2010, as opposed to a $500,000 income tax provision for the three months ended June 30, 2009, as a result of benefiting from a loss for the three months ended
June 30, 2010. The effective tax rates stayed consistent at 29%.

NET INCOME ATTRIBUTABLE TO WESTWAY GROUP, INC.



|                                               |  |                            |        |   |               |   |        |  |   |        |   |  |      |  
|---------------------------------------------- |  | -------------------------- | ------ | - | ------------- | - | ------ |  | - | ------ | - |  | ---- | -
|                                               |  | Three Months EndedJune 30, |        |   |              
|(in thousands)                                 |  | 2010Actual                 |        |   | 2009Pro Forma |   | Change | 
|Net Income Attributable to Westway Group, Inc. |  | $                          | (1,260 | ) |               | $ | 1,166  |  | $ | (2,426 | ) |  | -208 | %

Net
incomeattributable to Westway Group, Inc. decreased by $2.4 million which resulted in a loss of $1.3 million for the three months ended June 30, 2010 as compared to earnings of $1.2 million in the three months ended
June 30, 2009. This decrease is primarily due to a decrease in operating income of $3.4 million, partially offset by a positive change in income taxes of $1.0 million during the three months ended June 30, 2010.

Six Months Ended June 30, 2010 Actual Results Compared to Six Months Ended June 30, 2009 Pro Forma Results

CONSOLIDATED



|                                                |  |                          |   |  |                                    |   |  |            |   |  |          |  
|----------------------------------------------- |  | ------------------------ | - |  | ---------------------------------- | - |  | ---------- | - |  | -------- | -
|                                                |  | Six Months
EndedJune 30, |   |  |                                    |  
|                                                |  | 2010Actual               |   |  | 2009Pro Forma                      |   |  | $ Variance |   |  | % Change |  
|                                                |  |                          |   |  | (in thousands, except percentages) |   |  |            |  
|Net revenue                                     |  | 169,085                  |   |  | 177,100                            |   |  | (8,015     | ) |  | -5       | %
|Cost of sales                                   |  | 101,715                  |   |  | 118,246                            |   |  | (16,531    | ) |  | -14      | %
|Other operating costs and expenses              |  | 28,849                   |   |  | 27,066                             |   |  | 1,783      |   |  | 7        | %
|Depreciation                                    |  | 13,278                   |   |  | 9,612                              |   |  | 3,666      |   |  | 38       | %
|Selling, general and administrative expenses    |  | 16,870                   |   |  | 14,250                             |   |  | 2,620      |   |  | 18       | %
|Founder warrant expense                         |  | 1,381                    |   |  |                                   |   |  | 1,381      |   |  |          |  
|Total operating expenses                        |  | 162,093                  |   |  | 169,174                            |   |  | (7,081     | ) |  | -4       | %
|Operating income                                |  | 6,992                    |   |  | 7,926                              |   |  | (934       | ) |  | -12      | %
|Interest expense, net                           |  | (2,531                   | ) |  | (2,073                             | ) |  | (458       | ) |  | 22       | %
|Income tax provision                            |  | (1,369                   | ) |  | (2,081                             | ) |  | 712        |   |  | -34      | %
|Equity in loss of unconsolidated subsidiaries   |  | (210                     | ) |  | (246                               | ) |  | 36         |   |  | -15      | %
|Income attributable to non-controlling interest |  | 12                       |   |  | 26                                 |   |  | (14        | ) |  | -54      | %
|Net income attributable to Westway Group, Inc.  |  | 2,894                    |   |  | 3,552                              |   |  | (658       | ) |  | -19      | %
|Preferred dividends accrued                     |  | (2,125                   | ) |  | (2,125                             | ) |  |           |   |  | 0        | %
|Net income applicable to common stockholders    |  | 769                      |   |  | 1,427                              |   |  | (658       | ) |  | -46      | %

The
following is a discussion of actual operating results for the six months ended June 30, 2010, compared to the pro forma operating results for the six months ended June 30, 2009.



24



---

##### Table of Contents

NET REVENUE



|               |  |                          |         |               |   |         |  |   |        |   |  |    |  
|-------------- |  | ------------------------ | ------- | ------------- | - | ------- |  | - | ------ | - |  | -- | -
|               |  | Six Months EndedJune 30, |         |               |  
|(in thousands) |  | 2010Actual               |         | 2009Pro Forma |   | Change  | 
|Net Revenue    |  | $                        | 169,085 |               | $ | 177,100 |  | $ | (8,015 | ) |  | -5 | %

Total net revenue, including transactions between us and the ED&F Man group, decreased $8.0 million, or 5%, to $169.1
million for the six months ended June 30, 2010 when compared to $177.1 million for the six months ended June 30, 2009.

In the bulk liquid storage business, net revenue increased by $9.5 million, or 27%, to $44.3 million for the six months ended
June 30, 2010 from $34.8 million for the six months ended June 30, 2009, reflecting our expansion in this business. We added additional capacity through the acquisition of our Cincinnati, OH facility in October 2009, completion of
construction of our Grays Harbor, WA facility in December 2009, expansion of our Houston, TX facility during the second half of 2009, and the expansion of our Port Allen, LA facility during the first half of 2010. Bulk liquid storage revenue from
outside of the United States, which accounted for 31% of total bulk liquid storage revenue for the six months ended June 30, 2010, increased slightly by 4% for the six months ended June 30, 2010 as a result of increased throughput as well
as slightly higher exchange rates for the euro, pound sterling, and Canadian dollar.

For the six months ended
June 30, 2010, net revenue for the liquid feed supplements business was $124.8 million, which was a decrease of $17.5 million, or 12%, compared to net revenue of $142.3 million for the six months ended June 30, 2009. This decrease in net
revenue was partly the result of a decrease in volume for the six months ended June 30, 2010 of 3% to 771,000 tons, compared to 792,000 tons for the six months ended of June 30, 2009 as a recent consequence of liquid feed supplement
products being marginally less competitive compared to dry feed products. This decrease in tonnage was in part due to continued decline in total cattle numbers and poor economic conditions in the cattle and dairy industries. The decrease in net
revenue was also driven by a decrease in market prices.

COST OF SALES



|               |  |                          |         |               |   |         |  |   |         |   |  |     |  
|-------------- |  | ------------------------ | ------- | ------------- | - | ------- |  | - | ------- | - |  | --- | -
|               |  | Six Months EndedJune 30, |         |               |  
|(in thousands) |  | 2010Actual               |         | 2009Pro Forma |   | Change  | 
|Cost of Sales  |  | $                        | 101,715 |               | $ | 118,246 |  | $ | (16,531 | ) |  | -14 | %

For the six
months ended June 30, 2010, cost of sales for our liquid feed supplements segment, including related party purchases from the ED&F Man group, was $101.7 million, which was a decrease of $16.5 million, or 14%, compared to cost of sales of
$118.2 million for six months ended June 30, 2009. The decrease was mainly due to decreased market prices and in part due to a decrease in tonnage. Gross profit margin (net revenue less cost of sales) in our liquid feed supplements business
decreased by $929,000, or 4%, to $23.1 million for the six months ended June 30, 2010 compared to $24.0 million for the six months ended June 30, 2009.

OTHER OPERATING COSTS AND EXPENSES



|                                   |  |                          |        |               |   |        |  |   |       |  |   |  
|---------------------------------- |  | ------------------------ | ------ | ------------- | - | ------ |  | - | ----- |  | - | -
|                                   |  | Six Months EndedJune 30, |        |               |  
|(in thousands)                     |  | 2010Actual               |        | 2009Pro Forma |   | Change | 
|Other Operating Costs and Expenses |  | $                        | 28,849 |               | $ | 27,066 |  | $ | 1,783 |  | 7 | %

Other
operating costs and expenses of $28.8 million increased by $1.8 million, or 7%, for the six months ended June 30, 2010 from $27.1 million for the six months ended June 30, 2009, principally as a result of additional facility costs relating
to the new Cincinnati and Grays Harbor bulk liquid storage facilities. This was partially offset by a decrease in the liquid feed supplement business operating costs and expenses due to underlying cost control, as well as lower variable operating
costs as a result of decreased sales volumes and implementation of automation at four of our largest sites.



25



---

##### Table of Contents

DEPRECIATION



|               |  |                          |        |               |   |       |  |   |       |  |    |  
|-------------- |  | ------------------------ | ------ | ------------- | - | ----- |  | - | ----- |  | -- | -
|               |  | Six Months EndedJune 30, |        | Change        |  
|(in thousands) |  | 2010    Actual           |        | 2009Pro Forma |  
|Depreciation   |  | $                        | 13,278 |               | $ | 9,612 |  | $ | 3,666 |  | 38 | %

Depreciation
costs increased by $3.7 million, or 38%, to $13.3 million for the six months ended June 30, 2010 from $9.6 million for the six months ended June 30, 2009. The increase was mainly due to our recent capital investments in the United States,
including the addition of our Cincinnati and Grays Harbor facilities, as well as expansion in Houston and Port Allen. The increase was also partially due to a one-time expense of $1.2 million in additional depreciation recorded during the six
months ended June 30, 2010 as a result of the cumulative impact from 2009 of additional depreciation relating to the Company finalizing the assumptions used in assigned useful lives to the property, plant, and equipment acquired in the
May 28, 2009 business combination.

SELLING, GENERAL, AND ADMINISTRATIVE EXPENSES



|                                              |  |                          |        |               |   |        |  |   |       |  |    |  
|--------------------------------------------- |  | ------------------------ | ------ | ------------- | - | ------ |  | - | ----- |  | -- | -
|                                              |  | Six Months EndedJune 30, |        | Change        |  
|(in millions)                                 |  | 2010    Actual           |        | 2009Pro Forma |  
|Selling, General, and Administrative Expenses |  | $                        | 16,870 |               | $ | 14,250 |  | $ | 2,620 |  | 18 | %

Selling,
general and administrative expenses for the six months ended June 30, 2010 increased by $2.6 million, or 18%, to $16.9 million, compared to $14.3 million for the three months ended June 30, 2009, primarily as a result of increased legal
and advisory fees, as well as a moderate increase in personnel related costs, during the six months ended June 30, 2010.

FOUNDER
WARRANT EXPENSE



|                        |  |                          |       |               |   |   |  |   |      
|----------------------- |  | ------------------------ | ----- | ------------- | - | - |  | - | -----
|                        |  | Six Months EndedJune 30, |       | Change       
|(in thousands)          |  | 2010    Actual           |       | 2009Pro Forma |  
|Founder Warrant Expense |  | $                        | 1,381 |               | $ |  |  | $ | 1,381

During the six months
ended June 30, 2010, our shareholders approved the Founder Warrant Amendment which extended the expiration dates of, and otherwise amended, the outstanding founder warrants. As a result, the Company recognized a non-cash expense of $1.4 million
during the three months ended June 30, 2010 which is equal to the increase in value of the founders warrants as of the date the amendment was approved, based on a calculation using the Black-Scholes option pricing method. The Founder Warrant
Amendment was also recorded as an increase in stockholders equity (specifically, as additional paid-in capital) equal to the increase in fair value of $1.4 million.

OPERATING INCOME



|                 |  |                          |       |               |   |        |  |   |      |   |  |     |  
|---------------- |  | ------------------------ | ----- | ------------- | - | ------ |  | - | ---- | - |  | --- | -
|                 |  | Six Months EndedJune 30, |       |               |  
|(in thousands)   |  | 2010    Actual           |       | 2009Pro Forma |   | Change | 
|Operating Income |  | $                        | 6,992 |               | $ | 7,926  |  | $ | (934 | ) |  | -12 | %

Operating
income decreased by $934,000, or 12%, to $7.0 million for the six months ended June 30, 2009. This decrease was primarily the result of increased depreciation, other operating costs and expenses, and selling, general and administrative
expenses, as well as a one-time founder warrant expense of $1.4 million, during the six months ended June 30, 2010. This was partially offset by increased revenues derived from expanded bulk liquid storage capacity during the six months ended
June 30, 2010.



26



---

##### Table of Contents

INTEREST EXPENSE



|                      |  |                          |        |   |               |   |        |        |  |   |      |   |  |    |  
|--------------------- |  | ------------------------ | ------ | - | ------------- | - | ------ | ------ |  | - | ---- | - |  | -- | -
|                      |  | Six Months EndedJune 30, |        |   |               |  
|(in thousands)        |  | 2010Actual               |        |   | 2009Pro Forma |   |        | Change | 
|Interest Expense, net |  | $                        | (2,531 | ) |               | $ | (2,073 | )      |  | $ | (458 | ) |  | 22 | %

Interest
expense was $2.5 million for the six months ended June 30, 2010, an increase of $458,000, or 22%, from $2.1 million for the six months ended June 30, 2009. The increase in interest expense was driven by higher interest rates, along with
additional facility fees and debt amortization costs associated with the new syndicated credit facility beginning in November 2009.

INCOME TAX PROVISION



|                     |  |                          |        |   |               |   |        |        |  |   |     |  |     |  
|-------------------- |  | ------------------------ | ------ | - | ------------- | - | ------ | ------ |  | - | --- |  | --- | -
|                     |  | Six Months EndedJune 30, |        |   |               |  
|(in thousands)       |  | 2010Actual               |        |   | 2009Pro Forma |   |        | Change | 
|Income Tax Provision |  | $                        | (1,369 | ) |               | $ | (2,081 | )      |  | $ | 712 |  | -34 | %

Our
consolidated income tax provision of $1.4 for the six months ended June 30, 2010 decreased by $712,000, or 34%, from $2.1 million for the six months ended June 30, 2009 as a result of a decrease in pre-tax income for the six months ended
June 30, 2010. The change in our effective tax rate from 36% for the six months ended June 30, 2009 to 31% for the six months ended June 30, 2010 was primarily due to the tax benefit of increased corporate related costs applied at our
highest tax rate.

NET INCOME ATTRIBUTABLE TO WESTWAY GROUP, INC.



|                                               |  |                          |       |               |   |        |  |   |      |   |  |     |  
|---------------------------------------------- |  | ------------------------ | ----- | ------------- | - | ------ |  | - | ---- | - |  | --- | -
|                                               |  | Six Months EndedJune 30, |       |               |  
|(in thousands)                                 |  | 2010Actual               |       | 2009Pro Forma |   | Change | 
|Net Income attributable to Westway Group, Inc. |  | $                        | 2,894 |               | $ | 3,552  |  | $ | (658 | ) |  | -19 | %

Net
incomeattributable to Westway Group, Inc. decreased by $658,000, or 19%, to $2.9 million for the six months ended June 30, 2010 as compared to $3.6 million in the six months ended June 30, 2009. This decrease was
primarily due to a decrease in operating income of $934,000 and an increase in interest expense of $458,000 for the six months ended June 30, 2010. This was partially offset by a reduction in income taxes of $712,000 during the six months ended
June 30, 2010.

Liquidity and Capital Resources

Cash and Working Capital

During the six months ended June 30, 2010, our cash and cash equivalents increased by $7.2 million from December 31, 2009 to a total
of $16.9 million at June 30, 2010. This increase was the result of cash provided by operating activities of $17.4 million, cash used in investing activities of $10.5 million, cash provided by financing activities of $1.7 million, and a negative
exchange rate effect of $1.4 million.

Our working capital (by which we mean total current assets less total current
liabilities) increased from $24.2 million at December 31, 2009, to $31.7 million at June 30, 2010.

Total net
trade receivables, including amounts from related parties, decreased 26% to $32.4 million at June 30, 2010 from $43.7 million at December 31, 2009, due primarily to the seasonality of the liquid feed supplement business, which is
predominately driven by cattle feeding and typically stronger in the fall and winter months (Feed Season) because cattle are fed grasses during the spring and summer months.

Total trade accounts payables, including amounts due to related parties, decreased 21% to $24.0 million at June 30, 2010 from
$30.5 million at December 31, 2009, due primarily to payments made during the first quarter of 2010 owed to the ED&F Man group, mainly for molasses purchases, as well as the seasonality of the liquid feed supplement business. Likewise,
accrued expenses and other current liabilities decreased 17% to $23.9 million primarily as a result of this seasonality.



27



---

##### Table of Contents

Sources

Our capital requirements have generally been financed primarily with cash flows from operations and with borrowings under our credit
facilities from time to time. At June 30, 2010, we had $81.5 million of borrowing capacity available under our $175 million bank revolving credit facility.

Our internal sources of liquidity generally include our cash balances, our cash equivalents (which are readily convertible to cash), and
our current cash flows from operations. Our external sources of liquidity include our bank revolving credit facility. Our available sources of liquidity include the balance still available to be drawn down under the credit facility. Moreover, the
credit facility can be increased by another $25 million pursuant to its accordion feature, whereby the available credit under the facility can be expanded without further syndicate approval. However, the approval of the banks extending
the additional credit and the administrative agent is needed.

Uses

We used cash to fund ongoing operations, including paying for purchases of raw materials, leases of land and equipment, and payroll; to
fund capital expenditures for maintenance, expansions, and acquisitions; and to pay debt service and taxes.

Trends

We consider it to be too soon after the business combination on May 28, 2009 to definitively identify any known material
trends in our liquidity and capital resources. We do note, however, that the cash flows from operations of the bulk liquid storage and liquid feed supplements businesses, both while owned by the ED&F Man group and after we acquired them on
May 28, 2009, have been positive for each 12 month fiscal year for the last 3 years. We expect cash flows from operations to be positive throughout the remainder of 2010 and for the year as a whole. We also note that the capital expenditures of
our two businesses for expansion and acquisitions have generally been increasing and are likely to continue.

Cash Flows

Operating Activities

Our net cash provided by operating activities for the six months ended June 30, 2010 was $17.4 million. This increase in operating
cash flow is largely due to the Company operating for a full six month period in 2010 compared to only 33 days of acquired business operations in the first six months of 2009. This was partially offset by an increase in working capital during the
six months ended June 30, 2010 driven by significant payments to the ED&F Man group for related party payables outstanding, mainly for molasses purchases, and also payments relating to employee bonuses.

Cash provided by operating activities was generated primarily from bulk liquid storage rentals, volume fees, and ancillary service fees
and sales of liquid feed supplements. Cash was used in operating activities mainly for costs of raw materials such as molasses, maintenance expenses, payroll costs, utilities, professional services, interest, and taxes.

Investing Activities

Our investing activities resulted in a net cash outflow of $10.5 million for the six months ended June 30, 2010, compared to a
net cash inflow of $36.2 million for the comparable period in 2009. The change is primarily due to the release of $138.4 million in cash held in our trust account at the closing of the business combination on May 28, 2009, partially offset
by $99.6 million paid to ED&F Man as consideration for the acquired business at that time was well. Net cash used in investing activities of $10.5 million and $2.5 million for the six months ended June 30, 2010 and 2009 related to capital
expenditures, primarily in our bulk liquid storage segment in the United States.

Since the business combination on
May 28, 2009, the cash used in our investing activities has primarily been spent on acquisitions of businesses and on expansion of our existing facilities.

Financing Activities

Our financing activities resulted in a net cash inflow of $1.7 million for the six months ended June 30, 2010, compared to a net
cash outflow of $24.5 million for the comparable period in 2009. The change is primarily due to the payment of $55.1 million upon redemption of 9,189,990 shares of common stock, the repurchase of 2,514,369 Class A common stock for $15.1
million, and a special cash dividend of $1.00 per share on Class A common stock totaling $11.4 million, all during the six months ended June 30, 2009. Proceeds received from borrowings under our credit facility were $23.5 million for the
six months ended June 30, 2010 compared to $57.0 million for the six months ended June 30, 2009. This decrease was due to additional proceeds needed at the consummation of the business combination on May 28, 2009. Proceeds received of
$23.5 million from borrowings for the six months ended June 30, 2010 were used to fund purchases of raw materials and capital expenditures. Repayments on our credit facility for the six months ended June 30, 2010 totaled $21.6 million.



28



---

##### Table of Contents

Effect of Exchange Rate Changes on Cash and Cash Equivalents

During the six months ended June 30, 2010, the effect of exchange rate changes reduced our cash and cash equivalents by $1.4 million,
primarily due to the strengthening of the U.S. dollar against the euro and pound sterling.

Future Cash Flows

This section consists almost entirely of forward-looking statements. Important factors that could cause our actual results to differ
materially from the statements in this section include changes in the expected profitability of one or both of our businesses, changes in the amount or timing of our expected investments, or changes in the amount or timing of our expected draws
under our credit facility.

Sources

We expect our principal sources of liquidity in 2010 to be our cash from operations and our credit facility, as to which the available
borrowing capacity on June 30, 2010 was $81.5 million. We expect our cash flow from operating activities to be positive for the remainder of the year. We are not predicting any material changes in the relative cost of our capital resources for
the remaining part of 2010 from how they stand currently.

Our operating activities for 2010 as a whole are expected to
generate positive cash flows significantly greater than in 2009. In 2010 we expect to operate for a full 12 months rather than just 7 months as in 2009. As cash flow from operations is a key source of liquidity for us, a decrease in demand for our
products or services would reduce the availability of funds, especially any decrease in demand for bulk liquid storage services by the ED&F Man group, our largest customer.

Uses

We
expect that our operating expenses, maintenance capital expenditures, interest payments, and tax payments will generally be funded by cash from operating activities during the remainder of 2010 and for the year as a whole.

We believe cash generated from operations, combined with our availability to draw on our current credit facility, will be sufficient to
fund our expansion and acquisition capital expenditures in 2010. Our expansion and acquisition capital expenditures can generally be accelerated or scaled back depending on our liquidity.

We expect that our debt principal payments will generally be funded by refinancing as such principal payments come due.

Any liquidity in excess of our operating expenses and planned capital expenditures is expected to be utilized to repay part of our credit
facility or to finance the implementation of our growth strategy, which at this time is focused on expanding our bulk liquid storage business.

Adequacy

Short-term

We believe that our current cash and cash equivalents, credit facility, and the cash flow we anticipate to generate from operating
activities will provide us with sufficient liquidity to satisfy our working capital needs, to make our planned capital expenditures, and to meet our commitments through at least the next 12 months. We do not believe that we are reasonably likely to
be in breach of any covenants relating to our outstanding debt during 2010.

Our cash generated from operating activities is
subject to fluctuations in the global economic condition. We believe that the reduced availability of credit due to current economic conditions has reduced and may reduce the demand of some of our customers for our products and services, but we do
not expect to suffer a cash crisis that will prevent us from completing our committed expansion projects.



29



---

##### Table of Contents

Long-term

Beyond 2010, we believe that we will likely have the ability to generate sufficient liquidity and capital resources to meet our future
cash requirements, including our debt obligations, for the reasonably foreseeable future. We base our assessment of the sufficiency of our liquidity and capital resources on the following assumptions:

* our businesses should continue to generate significant operating cash flow on an annual basis;

* the ongoing maintenance capital expenditures associated with our businesses should be readily funded from their annual operating cash
flow or available financing; and

* we should be able to refinance or extend maturing debt on terms that can be supported by
the performance of our businesses.

We believe that our financing arrangements provide us with sufficient financial
flexibility to fund our operations, debt service requirements, and capital expenditure plans. Our ability to access additional debt or equity capital in the long-term depends on the availability of capital markets, our operating and financial
performance, and pricing on commercially reasonable terms. From time-to-time, we review our long-term financing and capital structure. As a result of our review, we may periodically explore alternatives to our current capital structure and
financing, including the issuance of additional equity or long-term debt, refinancing our credit facility, and other restructurings or financings. In addition, we may from time to time seek to repurchase a portion of our outstanding equity,
including common stock and/or warrants, in open market purchases, privately negotiated transactions, or otherwise. These repurchases, if any, will depend on prevailing market conditions based on our liquidity requirements, contractual restrictions,
government regulations, and other factors. The amount of repurchases may be material and may involve significant amounts of cash and/or financing availability.

Impact of New Accounting Standards

For a discussion of accounting standards, see Note 3 of Notes to Consolidated Financial Statements included in our 2009 Form 10-K and Note
3 of the Notes to the Condensed Consolidated Financial Statements in this quarterly report on Form 10-Q. Management does not believe that any recently issued, but not yet effective, accounting pronouncements, if currently adopted, would have a
material effect on the Companys financial statements.

Other Factors Affecting Our Business and Financial
Results

In addition to the matters discussed above, our business, financial condition and results of operations are
affected by a number of other factors. This Quarterly Report on Form 10-Q should be read in conjunction with the discussion in our 2009 Form 10-K as updated on this Form 10-Q regarding these other risk factors, including the factors described in the
Factors that Affect Financial Performance section of Item 7 and the Risk Factors section, Item 1A.

The recent oil spill related to British Petroleum (BP) in the Gulf of Mexico has not had an impact on our business, and we do not believe
it is likely to have a material effect on our business in the future.



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

Our accumulated other comprehensive income as presented in our consolidated statements of stockholders equity includes unrealized
gains and losses from foreign currency translation. The assets, liabilities and results of operations of certain of our foreign subsidiaries are measured using their functional currency which is the currency of the foreign economic environment in
which they operate. Upon consolidating these subsidiaries, their assets and liabilities are translated to U.S. dollars at currency exchange rates as of the balance sheet date, their revenue and expenses are translated at the weighted average
currency exchange rate for the applicable reporting period, and their stockholders equity accounts are translated at historical exchange rates during the applicable reporting periods. Gains or losses from translation of foreign subsidiaries
are included in accumulated other comprehensive income.

Translation adjustments included in accumulated other comprehensive
income for the six months ended June 30, 2010 were $10.4 million of unrealized losses primarily due to the strengthening of the U.S. dollar against the euro and pound sterling. This exchange rate change negatively impacted the net assets used
in our foreign operations and held in local currencies, resulting in a decrease in cumulative translation adjustments to a $8.1 million unrealized loss as of June 30, 2010, compared to a $2.4 million unrealized gain as of December 31,
2009. We do not presently hedge against the risks of foreign currency fluctuations but are continuing to evaluate the possible future use of foreign currency hedging strategies where we deem appropriate.



30



---

##### Table of Contents

For more information regarding our exposure to certain market risks, see Quantitative
and Qualitative Disclosures about Market Risk, in Part II, Item 7A of our 2009 Form 10-K. There were no material changes to our market risk exposure during the second quarter of 2010.



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

Evaluation of Disclosure Controls and Procedures

Based on managements evaluation (with the participation of our Chief Executive Officer (CEO) and Chief Financial Officer
(CFO)), as of the end of the period covered by this report, our CEO and CFO have concluded that our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the
Exchange Act)) are effective to provide reasonable assurance that information required to be disclosed by us in reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified
in Securities and Exchange Commission rules and forms and is accumulated and communicated to management, including our principal executive officer and principal financial officer, as appropriate to allow timely decisions regarding required
disclosure.

Changes in Internal Control over Financial Reporting

During the second quarter of 2010, no change in our internal control over financial reporting occurred that materially affected, or is
reasonably likely to materially affect, our internal control over financial reporting.

Inherent Limitations on Effectiveness of Controls

Because of inherent limitations, disclosure controls and procedures provide only reasonable, and not absolute, assurance
that their objectives are met.

PART IIOTHER INFORMATION



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

The
Company is not involved in any legal proceedings which are anticipated to have a material effect on its business, financial position, results of operations or liquidity, nor is the Company aware of any proceedings that are pending or threatened
which may have a material effect on its business, financial position, results of operations or liquidity. From time to time, the Company is subject to legal proceedings and claims in the ordinary course of business operations.



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

You should
carefully consider the risk factors set forth in the Risk Factors section, Item 1A, of our 2009 Form 10-K, which are hereby incorporated by reference, as well as the additional risk factor information appearing below in this section
and elsewhere in this report. These important factors may cause our actual results to differ materially from those indicated by our forward-looking statements, including those contained in this report. Please also see the section entitled
Forward-Looking Statements in the Managements Discussion and Analysis of Financial Condition and Results of Operations section of this quarterly report on Form 10-Q.

There have been no material changes with respect to the risk factors set forth in our 2009 Form 10-K, except for the following revision
of the following risk factors:

We are required to comply with Section 404 of the Sarbanes-Oxley Act of 2002 in 2010.

Although we believe that we have maintained disclosure controls and procedures and internal controls over our financial reporting as
required under the federal securities laws with respect to our activities, we were not required to establish and maintain such disclosure controls and procedures and internal controls over our financial reporting before the business combination as
are required following the business combination as a result of our having substantial operations.

Section 404 of the
Sarbanes-Oxley Act of 2002 requires us to document and test the effectiveness of our internal controls over financial reporting in accordance with an established control framework and to report on our managements conclusion as to the
effectiveness of these internal controls over financial reporting with respect to the acquired business beginning with the fiscal year ending December 31, 2010. Any delays or difficulty in satisfying these requirements could adversely affect
our future results of operations and our share price. We could incur significant costs to comply with these requirements.



31



---

##### Table of Contents

We could, in the future, discover areas of internal control over financial reporting that
need improvement. Further, we and our auditors may experience greater difficulty in establishing a system of internal control over financial reporting now that we are an operating company. There can be no assurance that remedial measures will result
in adequate internal control over financial reporting in the future. Any failure to implement the required new or improved controls, or difficulties encountered in their implementation, could materially adversely affect our results of operations or
could cause us to fail to meet our reporting obligations. If we are unable to conclude that we have effective internal control over financial reporting, investors could lose confidence in the reliability of our financial statements, which could
result in a decrease in the value of our share price. In addition, failure to comply with Section 404 of the Sarbanes-Oxley Act of 2002 could potentially subject us to sanctions or investigation by the SEC or other regulatory authorities.

As a result of our qualification on June 30, 2010 as a smaller reporting company and the signing of the Dodd-Frank Wall
Street Reform and Consumer Protection Act on July 21, 2010, we believe that we will not be required to have an independent registered public accounting firm test our internal controls over financial reporting and report on the effectiveness of
such controls.

Our business depends, in part, upon certain individuals who may not necessarily continue to be affiliated with us.

We are dependent, in part, on the efforts of key members of our management team, including Messrs. James Jenkins, Thomas
Masilla, Wayne Driggers, and Steve Boehmer. The loss of services of one or more of these individuals, each of whom has substantial industry experience, could have an adverse effect on our business strategies and the growth and development of our
business. If one or more of these individuals were no longer affiliated with us, or if we ceased to receive advisory services from them, our inability to recruit other employees of equivalent talent could have an adverse effect on our financial
condition and results of operations. We have employment contracts with Mr. Masilla and Mr. Driggers.

The employment
of two key members of our management team recently terminated. Peter Harding, our former CEO, retired in June 2010, and Scott MacKenzie, formerly the President of Westway Terminal, resigned in July 2010. We believe that the skill and experience of
the current management team will allow us to avoid any material adverse effect on our business that might otherwise have resulted from the retirement of Mr. Harding and the resignation of Mr. McKenzie.

The unaudited pro forma financial information is not necessarily an indication of our financial condition or results of operations.

The unaudited pro forma financial statements contained in this Form 10-Q are not an indication of our financial condition or results of
operations. The unaudited pro forma financial statements have been derived from our and our predecessors historical financial statements and many adjustments and assumptions have been made after giving effect to the business combination.
Although the information upon which these adjustments and assumptions have been made is no longer preliminary, these kinds of adjustments and assumptions are difficult to make with complete accuracy. As a result, our actual financial condition and
results of operations may not be consistent with, or evident from, these pro forma financial statements.

In addition to the
foregoing revision of the foregoing risk factors, we note the following changes in certain of the historical information included in the risk factors set forth in our 2009 Form 10-K:

 Total indebtedness under our $175 million bank syndicate credit facility increased from $91.6 million at December 31, 2009 to $93.5 million
at June 30, 2010.

 Approximately 5.2 million founder warrants were amended pursuant to amendments to the founder warrant
agreement approved by our stockholders on June 30, 2010, whereby they are no longer scheduled to expire on May 24, 2011. Instead, for each holder of founder warrants, the expiration date of one-third of such founder warrants has been
extended to May 24, 2012, one-third of such founder warrants has been extended to May 24, 2013, and one-third of such founder warrants has been extended to May 24, 2014. See our 2010 proxy statement filed with the SEC on May 18,
2010 for additional information.

 The name of Westway Holdings Corporation, a wholly-owned subsidiary of ED&F Man and the owner of
all of the outstanding shares of our Class B common stock and of our Series A Convertible Preferred Stock, was changed to Agman Louisiana, Inc. on June 17, 2010.

 ED&F Man and its affiliates own 47.5% of our outstanding common stock as of August 9, 2010.



32



---

##### Table of Contents

 Messrs. Francis Jenkins, Jr., Moshenek, and Toffolon continue to be three of our directors elected by
the holders of our Class A common stock; the fourth such director, Peter Harding, retired on June 29, 2010 and has been replaced on the Board by Wayne Driggers. Mr. Toffolon is a Class I Director and is to serve until our 2013 annual
meeting of stockholders. Mr. Moshenek is a Class II Director and is to serve until our 2011 annual meeting of stockholders. Messrs. Francis Jenkins, Jr. and Wayne Driggers are Class III Directors and are to serve until our 2012 annual meeting
of stockholders.



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

Unregistered Sales of Equity Securities

On June 1, 2010, the Company issued 5,900 Class A common shares to non-executive employees at international locations of the
Company (100 shares to each of 59 employees) as a bonus.

Repurchases of Equity Securities

The table below provides information on purchases made by the Company or any affiliated purchaser thereof during the indicated months of
shares of the Companys equity securities that were registered pursuant to section 12 of the Exchange Act.



|                  |  |                                    |  |                                 |  |                                                                                  |  |                                                                                                             
|----------------- |  | ---------------------------------- |  | ------------------------------- |  | -------------------------------------------------------------------------------- |  | ------------------------------------------------------------------------------------------------------------
|Period            |  | (a) Total numberof sharespurchased |  | (b) Average pricepaid per share |  | (c) Total number ofshares purchased aspart of publiclyannounced plans
orprograms |  | (d) Maximum number (orapproximate dollar value)of shares that may yet
bepurchased under the plansor programs
|4-1-10 to 4-30-10 |  | 0                                  |  | 0                               |  | 0                                                                                |  | 0                                                                                                           
|5-1-10 to 5-31-10 |  | 0                                  |  | 0                               |  | 0                                                                                |  | 0                                                                                                           
|6-1-10 to 6-30-10 |  | 0                                  |  | 0                               |  | 0                                                                                |  | 0                                                                                                           



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

We did not suffer any defaults with respect to indebtedness.

With respect to dividend arrearages, our certificate of incorporation provides that our Series A Convertible Preferred Stock ranks senior
and prior to our common stock with respect to the payment of cash dividends, and that cash dividends in the amount of $0.0344 per share of Series A Convertible Preferred Stock shall accrue on such stock on a quarterly basis, cumulatively, until
May 28, 2016, whether or not earned or declared, and whether or not there are any profits, surplus, or other funds legally available for the payment of dividends. To date, such dividends have not been paid and have accrued. The total arrearage
of such cash dividends on our Series A Convertible Preferred Stock on the date of filing this report, August 9, 2010, is $5,100,033.



33



---

##### Table of Contents

|ITEM 4. | RESERVED.
|------- | ---------



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

Director
Nomination Procedures

There have been no material changes to the procedures by which our security holders may recommend
nominees to our Board of Directors since we last disclosed those procedures.



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

See the
Exhibit Index following the Signature page, which index is hereby incorporated by reference.



34



---

##### Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf
by the undersigned thereunto duly authorized.



WESTWAY GROUP, INC./s/ James B. JenkinsName: James B. JenkinsTitle: Chief Executive Officer/s/ Thomas A. Masilla, Jr.Name: Thomas A. Masilla, Jr.Title: Chief Financial Officer


Dated:
August 9, 2010



35



---

##### Table of Contents

EXHIBIT INDEX

The agreements and other documents that have been filed as exhibits to this Form 10-Q have been filed to provide investors with
information regarding their terms, but not to provide any other factual information about the Company. The representations and warranties and other provisions of the agreements allocate risks and establish rights and obligations among the parties
thereto, and should not be relied on by investors as statements of fact. Moreover, information concerning the subject matter of the representations, warranties, and other provisions may change after the date of the agreements, which subsequent
information may or may not be fully reflected in the Companys public disclosures.



|               |  |                                                                                                                                                                                                                                                                                                                                                                                                                                          
|-------------- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit
Number |  | Exhibit Title                                                                                                                                                                                                                                                                                                                                                                                                                            
|               | 
|2.1            |  | Amended and Restated Transaction Agreement, dated May 1, 2009, among Westway Group, Inc. (formerly known as Shermen WSC Acquisition Corp.), Terminal Merger Sub LLC, Feed
Merger Sub LLC, ED&F Man Holdings Limited, Westway Holdings Corporation, Westway Terminal Company Inc. and Westway Feed Products, Inc. (incorporated by reference to Exhibit 2.1 of the Companys Current Report on Form 8-K filed
with the SEC on May 8, 2009)
|               | 
|3.1            |  | Amended and Restated Certificate of Incorporation, filed with the Secretary of State of the State of Delaware on May 28, 2009, as amended by that certain Certificate of Amendment of
Amended and Restated Certificate of Incorporation of Westway Group, Inc., filed with the Secretary of State of the State of Delaware on July 12, 2010                                                                                              
|               | 
|3.2            |  | Amended and Restated By-laws (incorporated by reference to Exhibit 3.2 of the Companys Quarterly Report, as Amended, on Form 10-Q/A filed with the SEC on August 17,
2009)                                                                                                                                                                                                                                                              
|               | 
|10.1           |  | Westway Group, Inc. 2010 Incentive Compensation Plan (incorporated by reference to Appendix A of the
Companys Definitive Proxy Statement filed on Schedule 14A with the SEC on May, 18, 2010) (Section 1 of the
Westway Group, Inc. Incentive 2010 Compensation Plan was modified on June 30, 2010 to insert a date of June
30, 2010 for shareholder approval of such plan.)                                                          
|               | 
|10.2           |  | Complete Separation Agreement and General Release between Peter J.M. Harding and Westway Group, Inc. dated
June 25, 2010 (incorporated by reference to Exhibit 10.1 of the Companys Current Report on Form 8-K filed with
the SEC on June 29, 2010)                                                                                                                                                                                     
|               | 
|10.3           |  | Severance Agreement between Wayne Driggers and Westway Group, Inc. dated June 26, 2010 (incorporated by
reference to Exhibit 10.2 of the Companys Current Report on Form 8-K filed with the SEC on June 29, 2010)                                                                                                                                                                                                                       
|               | 
|10.4           |  | Severance Agreement between Thomas A. Masilla, Jr. and Westway Group, Inc. dated June 26, 2010
(incorporated by reference to Exhibit 10.3 of the Companys Current Report on Form 8-K filed with the SEC on
June 29, 2010)                                                                                                                                                                                                               
|               | 
|31.1           |  | Certification of Principal Executive Officer, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002                                                                                                                                                                                                                                                                                                                                  
|               | 
|31.2           |  | Certification of Principal Financial Officer, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002                                                                                                                                                                                                                                                                                                                                  
|               | 
|32.1           |  | Certification of Principal Executive Officer, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002                                                                                                                                                                                                                                                                                                                                  
|               | 
|32.2           |  | Certification of Principal Financial Officer, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002                                                                                                                                                                                                                                                                                                                                  



36