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
December 31,
|
For
the years
ended
December 31,
|
|||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
Revenues
|
36,222 | 28,981 | 131,514 | 86,545 | ||||||||||||
Expenses:
|
||||||||||||||||
Voyage
expenses
|
246 | 1,125 | 1,072 | 3,553 | ||||||||||||
Vessel
operating expenses - related party
|
7,489 | 5,264 | 25,552 | 12,688 | ||||||||||||
Vessel
operating expenses
|
- | 1,264 | 3,560 | 6,287 | ||||||||||||
General
and administrative expenses
|
744 | 600 | 2,817 | 1,477 | ||||||||||||
Depreciation
and amortization
|
6,823 | 5,461 | 25,031 | 15,363 | ||||||||||||
Operating
income
|
20,920 | 15,267 | 73,482 | 47,177 | ||||||||||||
Other
income (expense), net:
|
||||||||||||||||
Interest
expense and finance cost
|
(7,154 | ) | (5,259 | ) | (25,448 | ) | (13,121 | ) | ||||||||
Loss
on interest rate agreements
|
- | - | - | (3,763 | ) | |||||||||||
Interest
income
|
498 | 291 | 1,283 | 711 | ||||||||||||
Foreign
currency gain/(loss), net
|
(4 | ) | (12 | ) | (54 | ) | (45 | ) | ||||||||
Total
other income (expense), net
|
(6,660 | ) | (4,980 | ) | (24,219 | ) | (16,218 | ) | ||||||||
Net
income
|
14,260 | 10,287 | 49,263 | 30,959 | ||||||||||||
Less:
|
||||||||||||||||
Net
(income) / loss attributable to predecessor operations
|
- | (1,604 | ) | 1,504 | (9,388 | ) | ||||||||||
Partnership’s
net income
|
14,260 | 8,683 | 50,767 | 21,571 | ||||||||||||
General
Partner’s interest in Partnership’s net income
|
$ | 943 | $ | 174 | $ | 2,473 | $ | 431 | ||||||||
Limited
Partners’ interest in Partnership’s net income
|
13,317 | 8,509 | 48,294 | 21,140 | ||||||||||||
Net
income per:
|
||||||||||||||||
·
Common units (basic and diluted)
|
0.54 | 0.38 | 2.00 | 1.11 | ||||||||||||
·
Subordinated units (basic and diluted)
|
0.54 | 0.38 | 2.00 | 0.70 | ||||||||||||
·
Total units (basic and diluted)
|
0.54 | 0.38 | 2.00 | 0.95 | ||||||||||||
Weighted-average
units outstanding:
|
||||||||||||||||
·
Common units (basic and diluted)
|
16,011,629 | 13,512,500 | 15,379,212 | 13,512,500 | ||||||||||||
·
Subordinated unit s(basic and diluted)
|
8,805,522 | 8,805,522 | 8,805,522 | 8,805,522 | ||||||||||||
·
Total units (basic and diluted)
|
24,817,151 | 22,318,022 | 24,184,734 | 22,318,022 |
December
31, 2008
|
December
31, 2007
|
|||||||
Assets
|
||||||||
Current
assets
|
||||||||
Cash
and cash equivalents
|
$ | 43,149 | $ | 19,919 | ||||
Short
term investment
|
1,080 | - | ||||||
Trade
accounts receivable
|
6,420 | 2,600 | ||||||
Due
from related parties
|
- | 4,262 | ||||||
Prepayments
and other assets
|
571 | 410 | ||||||
Inventories
|
- | 320 | ||||||
Total
current assets
|
51,220 | 27,511 | ||||||
Fixed
assets
|
||||||||
Vessels,
net
|
641,607 | 525,199 | ||||||
Total
fixed assets
|
641,607 | 525,199 | ||||||
Other
non-current assets
|
||||||||
Deferred
charges, net
|
2,827 | 1,031 | ||||||
Restricted
cash
|
4,500 | 3,250 | ||||||
Total
non-current assets
|
648,934 | 529,480 | ||||||
Total
assets
|
700,154 | $ | 556,991 | |||||
Liabilities
and Partners’ / Stockholders' Equity
|
||||||||
Current
liabilities
|
||||||||
Current
portion of long-term debt
|
$ | - | $ | 768 | ||||
Current
portion of related party long-term debt
|
- | 5,933 | ||||||
Trade
accounts payable
|
143 | 1,271 | ||||||
Due
to related parties
|
584 | 65 | ||||||
Accrued
liabilities
|
785 | 763 | ||||||
Deferred
revenue
|
3,485 | 3,473 | ||||||
Total
current liabilities
|
4,997 | 12,273 | ||||||
Long-term
liabilities
|
||||||||
Long-term
debt
|
474,000 | 281,812 | ||||||
Long-term
related party debt
|
- | 62,984 | ||||||
Deferred
revenue
|
1,568 | 690 | ||||||
Derivative
instruments
|
47,414 | 14,051 | ||||||
Total
long-term liabilities
|
522,982 | 359,537 | ||||||
Total
liabilities
|
527,979 | 371,810 | ||||||
Stockholders’
Equity
|
||||||||
Common
stock
|
- | - | ||||||
Additional
paid in capital - Predecessor
|
- | 18,060 | ||||||
Retained
earnings - Predecessor
|
- | 5,182 | ||||||
Partners’
Equity
|
||||||||
General
Partner interest
|
5,773 | 3,444 | ||||||
Limited
Partners
|
||||||||
- Common
|
127,259 | 102,130 | ||||||
- Subordinated
|
82,794 | 66,653 | ||||||
Accumulated
other comprehensive loss
|
(43,651 | ) | (10,288 | ) | ||||
Total
partners’ / stockholders’ equity
|
172,175 | 185,181 | ||||||
Total
liabilities and partners’ / stockholders’ equity
|
700,154 | $ | 556,991 |
For
the years
ended
December 31,
|
||||||||
2008
|
2007
|
|||||||
Cash
flows from operating activities:
|
||||||||
Net
income
|
$ | 49,263 | $ | 30,959 | ||||
Adjustments to reconcile net
income to net cash provided by operating
activities:
|
||||||||
Vessel
depreciation and amortization
|
25,031 | 15,271 | ||||||
Amortization
of deferred charges
|
393 | 214 | ||||||
Loss
on interest rate swap agreement
|
- | 3,763 | ||||||
Changes
in operating assets and liabilities:
|
||||||||
Trade
accounts receivable
|
(4,857 | ) | (3,841 | ) | ||||
Insurance
claims
|
- | 5 | ||||||
Due
from related parties
|
(235 | ) | (4,842 | ) | ||||
Prepayments
and other assets
|
(514 | ) | (547 | ) | ||||
Inventories
|
177 | (344 | ) | |||||
Trade
accounts payable
|
736 | 1,787 | ||||||
Due
to related parties
|
1,713 | 3,653 | ||||||
Accrued
liabilities
|
440 | (695 | ) | |||||
Deferred
revenue
|
890 | 8,552 | ||||||
Dry
docking expenses paid
|
(251 | ) | (921 | ) | ||||
Net
cash provided by operating activities
|
72,786 | 53,014 | ||||||
Cash
flows from investing activities:
|
||||||||
Vessel
acquisitions
|
(200,939 | ) | (331,797 | ) | ||||
Increase
of restricted cash
|
(1,250 | ) | (3,250 | ) | ||||
Purchase
of short term investment
|
(1,080 | ) | - | |||||
Net
cash used in investing activities
|
(203,269 | ) | (335,047 | ) | ||||
Cash
flows from financing activities:
|
||||||||
Proceeds
from issuance of long-term debt
|
199,500 | 305,050 | ||||||
Due
to related party
|
60,543 | 109,711 | ||||||
Payments
of long-term debt
|
(8,080 | ) | (16,716 | ) | ||||
Payments
of related party debt/financing
|
(52,463 | ) | (2,376 | ) | ||||
Loan
issuance costs
|
(1,891 | ) | (1,092 | ) | ||||
Payment
of offering expenses
|
(249 | ) | - | |||||
Excess
of purchase price over book value of vessels acquired from entity under
common control (Note 4)
|
(3,755 | ) | (80,866 | ) | ||||
Dividends
paid
|
(39,890 | ) | (42,026 | ) | ||||
Cash
balance that was distributed to the previous owner
|
(2 | ) | (2,251 | ) | ||||
Capital
contributions
|
- | 31,279 | ||||||
Net
cash provided by financing activities
|
153,713 | 300,713 | ||||||
Net
increase in cash and cash equivalents
|
23,230 | 18,680 | ||||||
Cash
and cash equivalents at beginning of period
|
19,919 | 1,239 | ||||||
Cash
and cash equivalents at end of period
|
43,149 | $ | 19,919 | |||||
Supplemental
Cash Flow information
|
||||||||
Cash
paid for interest
|
$ | 18,163 | $ | 14,640 | ||||
Units
issued to acquire vessel owning company of M/T Amore Mio
II.
|
$ | 37,739 | - | |||||
Units
issued to acquire vessel owning company of M/T
Aristofanis.
|
$ | 10,066 | - | |||||
Change
in payable offering expenses
|
$ | 49 | - |
Reconciliation
of Non-GAAP Financial Measure –
Operating
Surplus
|
For
the three month period ended December 31, 2008
|
|||||||
Net
income
|
$ | 14,260 | ||||||
Adjustments
to reconcile net income to net cash provided by operating
activities
|
||||||||
Depreciation
and amortization
|
6,906 | |||||||
Deferred
revenue
|
6 | 6,912 | ||||||
NET
CASH PROVIDED BY OPERATING ACTIVITIES
|
21,172 | |||||||
Replacement
Capital Expenditures
|
(3,814 | ) | ||||||
OPERATING
SURPLUS
|
17,358 | |||||||
Reduction
on recommended reserves from previous periods
|
21,956 | |||||||
AVAILABLE
CASH
|
39,314 | (*) |
Reconciliation
of Non-GAAP Financial Measure –
Operating
Surplus
|
For
the twelve month period ended December 31, 2008
|
|||||||
Net
income
|
$ | 49,263 | ||||||
Adjustments
to reconcile net income to net cash provided by operating
activities
|
||||||||
Depreciation
and amortization
|
25,424 | |||||||
Deferred
revenue
|
602 | |||||||
Amore
Mio II and Aristofanis net income in 2008 prior to their contribution to
the Partnership
|
1,504 | |||||||
Amore
Mio II and Aristofanis depreciation and amortization in 2008 prior to
their contribution to the Partnership
|
(1,329 | ) | 26,201 | |||||
NET
CASH PROVIDED BY OPERATING ACTIVITIES
|
75,464 | |||||||
Replacement
Capital Expenditures
|
(13,572 | ) | ||||||
OPERATING
SURPLUS
|
61,892 | |||||||
Reduction
on recommended reserves from previous periods
|
8,317 | |||||||
AVAILABLE
CASH
|
70,209 | (*) |