CAPITAL
PRODUCT PARTNERS L.P.,
|
|||
By: |
Capital
GP L.L.C., its general partner
|
||
|
|
/s/ Ioannis E. Lazaridis | |
Name: Ioannis E. Lazaridis | |||
Title: Chief Executive Officer and Chief Financial Officer of Capital GP L.L.C. | |||
For
the three month period
ended March
31,
|
||||||||
2008
|
2007
|
|||||||
Revenues
|
$ | 27,063 | $ | 13,816 | ||||
Expenses:
|
||||||||
Voyage
expenses
|
216 | 207 | ||||||
Vessel
operating expenses - related party
|
5,196 | 563 | ||||||
Vessel
operating expenses
|
578 | 2,297 | ||||||
General
and administrative expenses
|
680 | - | ||||||
Depreciation
|
5,661 | 2,310 | ||||||
Operating
income
|
14,732 | 8,439 | ||||||
Other
income (expense), net:
|
||||||||
Interest
expense and finance cost
|
(5,482 | ) | (2,906 | ) | ||||
Interest
income
|
263 | 21 | ||||||
Foreign
currency gain/(loss), net
|
(16 | ) | (2 | ) | ||||
Total
other expense, net
|
(5,235 | ) | (2,887 | ) | ||||
Net
income
|
$ | 9,497 | $ | 5,552 | ||||
Less:
|
||||||||
Net
income attributable to predecessor operations
|
||||||||
Amore
Mio II net income from January 1, 2008 to March 26, 2008
|
(1,525 | ) | - | |||||
Partnership’s
net income
|
7,972 | - | ||||||
General
Partner’s interest in Partnership’s net income
|
$ | 159 | - | |||||
Limited
Partners’ interest in Partnership’s net income
|
7,813 | - | ||||||
Net
income per:
|
||||||||
· Common
unit (basic and diluted)
|
0.38 | - | ||||||
·
Subordinated unit (basic and diluted)
|
0.30 | - | ||||||
· Total
units (basic and diluted)
|
0.35 | - | ||||||
Weighted-average
units outstanding:
|
||||||||
· Common
units (basic and diluted)
|
13,624,622 | - | ||||||
·
Subordinated units (basic and diluted)
|
8,805,522 | - | ||||||
· Total
units (basic and diluted)
|
22,430,144 | - |
March
31, 2008
|
December
31, 2007
|
|||||||
Assets
|
||||||||
Current
assets
|
||||||||
Cash
and cash equivalents
|
$ | 17,091 | $ | 19,919 | ||||
Trade
accounts receivable
|
862 | 2,571 | ||||||
Due
from related parties
|
- | 1,260 | ||||||
Prepayments
and other assets
|
71 | 326 | ||||||
Inventories
|
- | 71 | ||||||
Total
current assets
|
18,024 | 24,147 | ||||||
Fixed
assets
|
||||||||
Vessels,
net
|
556,720 | 515,427 | ||||||
Total
fixed assets
|
556,720 | 515,427 | ||||||
Other
non-current assets
|
||||||||
Deferred
finance charges, net
|
2,726 | 1,012 | ||||||
Restricted
cash
|
3,750 | 3,250 | ||||||
Total
non-current assets
|
563,196 | 519,689 | ||||||
Total
assets
|
$ | 581,220 | $ | 543,836 | ||||
Liabilities
and Partners’ / Stockholders' Equity
|
||||||||
Current
liabilities
|
||||||||
Current
portion of related party long-term debt
|
- | $ | 5,933 | |||||
Trade
accounts payable
|
$ | 132 | $ | 672 | ||||
Due
to related parties
|
38 | 28 | ||||||
Accrued
liabilities
|
477 | 628 | ||||||
Deferred
revenue
|
86 | 3,200 | ||||||
Total
current liabilities
|
733 | 10,461 | ||||||
Long-term
liabilities
|
||||||||
Long-term
debt
|
368,500 | 274,500 | ||||||
Long-term
related party debt
|
- | 62,984 | ||||||
Deferred
revenue
|
921 | 690 | ||||||
Derivative
instruments
|
29,256 | 14,051 | ||||||
Total
long-term liabilities
|
398,677 | 352,225 | ||||||
Total
liabilities
|
399,410 | 362,686 | ||||||
Commitments
and contingencies
|
- | - | ||||||
Stockholders’
Equity
|
||||||||
Common
stock
|
- | - | ||||||
Additional
paid in capital - Predecessor
|
- | 17,600 | ||||||
Retained
earnings - Predecessor
|
- | 1,611 | ||||||
Partners’
Equity
|
||||||||
General
Partner interest
|
4,145 | 3,444 | ||||||
Limited
Partners
|
||||||||
- Common
|
124,063 | 102,130 | ||||||
- Subordinated
|
79,095 | 66,653 | ||||||
Accumulated
other comprehensive loss
|
(25,493 | ) | (10,288 | ) | ||||
Total
partners’ / stockholders’ equity
|
181,810 | 181,150 | ||||||
Total
liabilities and partners’ / stockholders’ equity
|
$ | 581,220 | $ | 543,836 |
For
the three month period
ended
March 31,
|
||||||||
2008
|
2007
|
|||||||
Cash
flows from operating activities:
|
||||||||
Net
income
|
$ | 9,497 | $ | 5,552 | ||||
Adjustments to reconcile net
income to net cash
provided by operating
activities:
|
||||||||
Vessel
depreciation
|
5,661 | 2,310 | ||||||
Amortization
of deferred charges
|
142 | 22 | ||||||
Changes
in operating assets and liabilities:
|
||||||||
Trade
accounts receivable
|
1,154 | (1,248 | ) | |||||
Due
from related parties
|
(3,237 | ) | (1,844 | ) | ||||
Prepayments
and other assets
|
216 | (154 | ) | |||||
Inventories
|
(15 | ) | (73 | ) | ||||
Trade
accounts payable
|
(127 | ) | 492 | |||||
Due
to related parties
|
10 | 196 | ||||||
Accrued
liabilities
|
108 | (1,211 | ) | |||||
Deferred
revenue
|
(2,883 | ) | 1,419 | |||||
Net
cash provided by operating activities
|
10,526 | 5,461 | ||||||
Cash
flows from investing activities:
|
||||||||
Vessel
acquisitions
|
(94,361 | ) | (77,553 | ) | ||||
Increase
of restricted cash
|
(500 | ) | - | |||||
Net
cash used in investing activities
|
(94,861 | ) | (77,553 | ) | ||||
Cash
flows from financing activities:
|
||||||||
Proceeds
from issuance of long-term debt
|
94,000 | 30,551 | ||||||
Due
to related party
|
52,463 | 39,311 | ||||||
Payments
of long-term debt
|
- | (8,949 | ) | |||||
Payments
of related party debt/financing
|
(52,463 | ) | (893 | ) | ||||
Loan
issuance costs
|
(1,856 | ) | - | |||||
Excess
of purchase price over book value of vessels acquired from entity under
common control (Note 2)
|
(1,639 | ) | - | |||||
Dividends
paid
|
(8,996 | ) | - | |||||
Cash
balance as of March 26, 2008 that was distributed to the previous
owner
|
(2 | ) | - | |||||
Capital
contributions by predecessor
|
- | 13,679 | ||||||
Net
cash provided by financing activities
|
81,507 | 73,699 | ||||||
Net
increase in cash and cash equivalents
|
(2,828 | ) | 1,607 | |||||
Cash
and cash equivalents at beginning of period
|
19,919 | 1,239 | ||||||
Cash
and cash equivalents at end of period
|
$ | 17,091 | $ | 2,846 | ||||
Supplemental
Cash Flow information
|
||||||||
Cash
paid for interest
|
$ | 4,950 | $ | 4,443 | ||||
Units
issued to acquire the vessel owning company of M/T Amore Mio
II.
|
37,739 | - |
Reconciliation of Non-GAAP
Financial Measure –
Operating
Surplus
|
For
the three month period
ended
March 31, 2008
|
||
Net
income
|
$9,497
|
||
Adjustments
to reconcile net income to net cash provided by operating
activities
|
|||
Depreciation
and amortization
|
5,803
|
||
Deferred
revenue
|
217
|
||
Amore
Mio II net income from January 1, 2008 to March 26,
2008
|
(1,525)
|
||
Depreciation
and Amortization of Amore Mio II
|
(1,176)
|
3,319
|
|
NET
CASH PROVIDED BY OPERATING ACTIVITIES
|
12,816
|
||
Replacement
Capital Expenditures
|
(2,641)
|
||
OPERATING
SURPLUS
|
10,175
|
||
Recommended
reserves
|
(46)
|
||
AVAILABLE
CASH
|
10,129
|