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.
|
Capital
Product Partners L.P.
Unaudited
Condensed Consolidated Statements of Income
(In
thousands of United States dollars, except number of units and earnings
per unit)
|
For
the Three Month Periods ended
December
31,
|
For
the year ended
December
31,
|
|||||||||||||||
2007
|
2006
Predecessor
|
2007
(see
note a)
|
2006
Predecessor
(see
note a)
|
|||||||||||||
Time
and bareboat charter revenues
|
$
22,645
|
$
9,352
|
$
72,543
|
$
19,913
|
||||||||||||
Expenses:
|
||||||||||||||||
Voyage
expenses
|
167
|
136
|
770
|
373
|
||||||||||||
Vessel
operating expenses - related party
|
5,129
|
371
|
12,283
|
890
|
||||||||||||
Vessel
operating expenses
|
-
|
1,717
|
3,196
|
4,043
|
||||||||||||
General
and administrative expenses
|
600
|
-
|
1,477
|
-
|
||||||||||||
Depreciation
and amortization
|
4,250
|
1,631
|
13,109
|
3,370
|
||||||||||||
Operating
income
|
12,499
|
5,497
|
41,708
|
11,237
|
||||||||||||
Other
income (expense), net:
|
||||||||||||||||
Interest
expense and finance cost
|
(4,108 | ) | (2,154 | ) | (10,809 | ) | (4,584 | ) | ||||||||
Loss
on swap acquired from Capital Maritime. as of April 4,
2007
|
-
|
-
|
(3,763 | ) |
-
|
|||||||||||
Interest
income
|
289
|
5
|
710
|
13
|
||||||||||||
Foreign
currency gain/(loss), net
|
3
|
(22 | ) | (19 | ) | (56 | ) | |||||||||
Total
other expense, net
|
(3,816 | ) | (2,171 | ) | (13,881 | ) | (4,627 | ) | ||||||||
Net
income
|
$
8,683
|
$
3,326
|
$
27,827
|
$
6,610
|
Supplemental
information for the three month period ended December 31, 2007 and
the
year ended December 31, 2007:
|
Three
months
ended December 31, 2007 |
Year
ended
December 31,
2007
|
||||||
Net
Income
|
$
8,683
|
$
27,827
|
||||||
General
Partner’s interest in net income for the periods
|
$
174
|
$
557
|
||||||
Limited
Partners’ interest in net income for the periods:
|
||||||||
Common
|
5,152
|
16,511
|
||||||
Subordinated
|
3,357
|
10,759
|
||||||
Net
income per limited partner unit (basic and diluted)
|
0.38
|
1.22
|
||||||
Weighted
average number of limited partners’ units outstanding, (basic and diluted)
as of December 31, 2007
|
$
22,318,022
|
$
22,318,022
|
Capital
Product Partners L.P.
Unaudited
Condensed Consolidated Balance Sheets
(In
thousands of United States dollars, except number of
shares)
|
Balance
Sheet
as
at
December
31, 2007
|
Predecessor
Combined
Balance
Sheet
as
of
December
31, 2006
|
|||||||
Assets
|
||||||||
Current
assets
|
||||||||
Cash
and cash equivalents
|
$
19,917
|
$
1,239
|
||||||
Trade
accounts receivable
|
1,488
|
771
|
||||||
Insurance
claims
|
-
|
69
|
||||||
Due
from related parties
|
-
|
4,954
|
||||||
Prepayments
and other assets
|
140
|
172
|
||||||
Inventories
|
-
|
259
|
||||||
Total
current assets
|
21,
545
|
7,464
|
||||||
Fixed
assets
|
||||||||
Vessels
under construction
|
29,225
|
|||||||
Vessels,
net
|
429,171
|
178,803
|
||||||
Total
fixed assets
|
429,171
|
208,028
|
||||||
Other
non-current assets
|
||||||||
Deferred
finance charges, net
|
948
|
632
|
||||||
Restricted
cash
|
3,250
|
-
|
||||||
Total
non-current assets
|
433,369
|
208,660
|
||||||
Total
assets
|
$
454,914
|
$
216,124
|
||||||
Liabilities
and Stockholders' / Partners’ Equity
|
||||||||
Current
liabilities
|
||||||||
Current
portion of long-term debt
|
$
6,029
|
|||||||
Current
portion of related party debt
|
8,042
|
|||||||
Trade
accounts payable
|
$
257
|
1,539
|
||||||
Due
to related parties
|
28
|
1,899
|
||||||
Accrued
loan interest
|
-
|
1,513
|
||||||
Accrued
other liabilities
|
249
|
478
|
||||||
Deferred
revenue
|
3,200
|
475
|
||||||
Total
current liabilities
|
3,734
|
19,975
|
||||||
Long-term
liabilities
|
||||||||
Long-term
debt
|
274,500
|
59,254
|
||||||
Long-term
related party debt
|
-
|
87,498
|
||||||
Deferred
revenue
|
690
|
-
|
||||||
Financial
instruments - fair value
|
14,051
|
-
|
||||||
Total
long-term liabilities
|
289,241
|
146,752
|
||||||
Total
liabilities
|
292,975
|
166,727
|
||||||
Commitments
and contingencies
|
-
|
-
|
||||||
Partners’
/ Stockholders’ Equity
|
||||||||
Common
stock (par value $0; 3,500 shares issued and outstanding at
December 31, 2006)
|
-
|
-
|
||||||
Additional
paid in capital
|
-
|
41,857
|
||||||
Accumulated
other comprehensive loss
|
(10,288 | ) |
-
|
|||||
Retained
earnings
|
-
|
7,540
|
||||||
General
Partner
|
3,445
|
-
|
||||||
Limited
Partners
|
||||||||
- Common
|
102,130
|
-
|
||||||
- Subordinated
|
66,652
|
-
|
||||||
Total
partners’ / stockholders’ equity
|
161,939
|
49,397
|
||||||
Total
liabilities and partners’ / stockholders’ equity
|
$
454,914
|
$
216,124
|
Capital
Product Partners L.P.
Unaudited
Condensed Consolidated Statements of Cash Flows
(In
thousands of United States
dollars)
|
For
the
Year
Ended
December
31, 2007
|
For
the
Year
Ended
December
31, 2006
Predecessor
|
|||||||
Cash
flows from operating activities:
|
||||||||
Net
income
|
$
27,827
|
$
6,610
|
||||||
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
||||||||
Vessel
depreciation
|
13,017
|
3,370
|
||||||
Amortization
of deferred charges
|
204
|
41
|
||||||
Loss
on swap acquired from Capital Maritime as of April 4, 2007
|
3,763
|
-
|
||||||
Changes
in operating assets and liabilities:
|
||||||||
Trade
accounts receivable
|
(2,757 | ) | (734 | ) | ||||
Insurance
claims
|
(1 | ) | (65 | ) | ||||
Due
from related parties
|
(2,644 | ) | (4,247 | ) | ||||
Prepayments
and other assets
|
(325 | ) | (141 | ) | ||||
Inventories
|
(69 | ) | (229 | ) | ||||
Dry
docking cost
|
(921 | ) |
-
|
|||||
Trade
accounts payable
|
1,113
|
1,386
|
||||||
Due
to related parties
|
3,646
|
1,131
|
||||||
Accrued
interest
|
(1,476 | ) |
1,433
|
|||||
Accrued
other liabilities
|
577
|
479
|
||||||
Deferred
revenue
|
8,628
|
463
|
||||||
Net
cash provided by operating activities
|
50,582
|
9,497
|
||||||
Cash
flows from investing activities:
|
||||||||
Vessel
acquisitions
|
(243,688 | ) | (142,795 | ) | ||||
Vessel
advances – new buildings
|
-
|
(19,252 | ) | |||||
Increase
of restricted cash
|
(3,250 | ) |
-
|
|||||
Net
cash used in investing activities
|
(246,938 | ) | (162,047 | ) | ||||
Cash
flows from financing activities:
|
||||||||
Proceeds
from issuance of long-term debt
|
344,361
|
77,426
|
||||||
Proceeds
from related party loans
|
-
|
82,341
|
||||||
Repayments
of long-term debt
|
(16,841 | ) | (21,393 | ) | ||||
Repayments
of related party loans
|
-
|
(2,254 | ) | |||||
Payment
of deferred financing costs
|
(1,022 | ) | (285 | ) | ||||
Excess
of purchase price over book value of vessels acquired from entity
under
common control (see note b)
|
(80,866 | ) |
-
|
|||||
Dividends
paid
|
(42,026 | ) |
-
|
|||||
Cash
balance as of April 3, 2007 retained by Capital Maritime
|
(2,251 | ) |
-
|
|||||
Capital
contributions
|
13,679
|
17,947
|
||||||
Net
cash provided by financing activities
|
215,034
|
153,782
|
||||||
Net
increase in cash and cash equivalents
|
18,678
|
1,232
|
||||||
Cash
and cash equivalents at beginning of period
|
1,239
|
7
|
||||||
Cash
and cash equivalents at end of period
|
$
19,917
|
$
1,239
|
||||||
Supplemental
Cash Flow information
|
||||||||
Cash
paid for interest expense
|
$
12,250
|
$
4,713
|
Reconciliation
of Non-GAAP
Financial Measure –
Operating
Surplus
|
For
the period from
October
1, 2007 to
December
31, 2007
|
|||||||
Net
income
|
$
8,683
|
|||||||
Adjustments
to reconcile net income to net cash provided by operating
activities
|
||||||||
Depreciation
and Amortization
|
$
4,246
|
|||||||
Deferred
revenue
|
219
|
4,465
|
||||||
NET
CASH BY OPERATING ACTIVITIES
|
13,148
|
|||||||
Replacement
Capital Expenditures
|
(2,468 | ) | ||||||
OPERATING
SURPLUS
|
10,680
|
|||||||
Recommended
reserves
|
1,684
|
|||||||
AVAILABLE
CASH
|
8,996
|