CAPITAL
PRODUCT PARTNERS, L.P.,
|
|
By:
|
Capital
GP L.L.C., its general partner
|
/s/ Ioannis E. Lazaridis | |
Name:
Ioannis E.
Lazaridis
|
|
Financial
Officer of Capital GP L.L.C.
|
For
the three month period ended September 30,
|
For
the nine month period ended September 30,
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Revenues
|
$ | 30,498 | $ | 36,037 | $ | 94,073 | $ | 95,292 | ||||||||
Expenses:
|
||||||||||||||||
Voyage
expenses
|
284 | 264 | 816 | 826 | ||||||||||||
Vessel
operating expenses - related party
|
7,180 | 6,474 | 21,878 | 18,064 | ||||||||||||
Vessel
operating expenses
|
- | - | 499 | 3,560 | ||||||||||||
General
and administrative expenses
|
831 | 672 | 2,244 | 2,073 | ||||||||||||
Depreciation
|
6,990 | 6,524 | 21,274 | 18,208 | ||||||||||||
Operating
income
|
15,213 | 22,103 | 47,362 | 52,561 | ||||||||||||
Other
income (expense), net:
|
||||||||||||||||
Interest
expense and finance cost
|
(8,410 | ) | (6,779 | ) | (23,800 | ) | (18,294 | ) | ||||||||
Interest
income
|
336 | 319 | 1,201 | 785 | ||||||||||||
Foreign
currency (loss), net
|
(7 | ) | 7 | (4 | ) | (49 | ) | |||||||||
Total
other (expense), net
|
(8,081 | ) | (6,453 | ) | (22,603 | ) | (17,558 | ) | ||||||||
Net
income
|
7,132 | 15,650 | 24,759 | 35,003 | ||||||||||||
Less:
|
||||||||||||||||
Net
(loss)/income attributable to CMTC operations
|
- | - | 810 | (1,504 | ) | |||||||||||
Partnership’s
net income
|
7,132 | 15,650 | $ | 23,949 | $ | 36,507 | ||||||||||
General
Partner’s interest in Partnership’s net income
|
$ | 143 | $ | 313 | $ | 479 | $ | 730 | ||||||||
Limited
Partners’ interest in Partnership’s net income
|
$ | 6,989 | $ | 15,337 | $ | 23,470 | $ | 35,777 | ||||||||
Net
income per:
|
||||||||||||||||
· Common units
(basic and diluted)
|
0.28 | 0.62 | 0.95 | 1.52 | ||||||||||||
· Subordinated
units (basic and diluted)
|
- | 0.62 | 0.96 | 1.44 | ||||||||||||
· Total units
(basic and diluted)
|
0.28 | 0.62 | 0.95 | 1.49 | ||||||||||||
Weighted-average
units outstanding:
|
||||||||||||||||
· Common units
(basic and diluted)
|
24,817,151 | 16,011,629 | 23,397,946 | 15,166,867 | ||||||||||||
· Subordinated
units (basic and diluted)
|
- | 8,805,522 | 1,419,205 | 8,805,522 | ||||||||||||
· Total units
(basic and diluted)
|
24,817,151 | 24,817,151 | 24,817,151 | 23,972,389 |
September
30, 2009
|
December
31, 2008
|
|||||||
Assets
|
||||||||
Current
assets
|
||||||||
Cash
and cash equivalents
|
$ | 1,219 | $ | 43,149 | ||||
Short
term investment
|
30,185 | 1,080 | ||||||
Trade
accounts receivable
|
587 | 6,421 | ||||||
Prepayments
and other assets
|
736 | 602 | ||||||
Inventory
|
- | 94 | ||||||
Total
current assets
|
32,727 | 51,346 | ||||||
Fixed
assets
|
||||||||
Vessels,
net
|
644,534 | 718,153 | ||||||
Total
fixed assets
|
644,534 | 718,153 | ||||||
Other
non-current assets
|
||||||||
Deferred
charges, net
|
3,221 | 2,884 | ||||||
Restricted
cash
|
4,500 | 4,500 | ||||||
Total
non-current assets
|
652,255 | 725,537 | ||||||
Total
assets
|
$ | 684,982 | $ | 776,883 | ||||
Liabilities
and Partners’ / Stockholders’ Equity
|
||||||||
Current
liabilities
|
||||||||
Current
portion of long-term debt
|
$ | - | $ | - | ||||
Current
portion of related party long-term debt
|
- | 24,538 | ||||||
Trade
accounts payable
|
744 | 477 | ||||||
Due
to related parties
|
3,501 | 2,254 | ||||||
Accrued
liabilities
|
2,165 | 1,150 | ||||||
Deferred
revenue
|
417 | 3,795 | ||||||
Distribution
payable to General Partner
|
3,117 | - | ||||||
Total
current liabilities
|
9,944 | 32,214 | ||||||
Long-term
liabilities
|
||||||||
Long-term
debt
|
474,000 | 474,000 | ||||||
Long-term
related party debt
|
- | 27,762 | ||||||
Deferred
revenue
|
1,872 | 1,568 | ||||||
Derivative
instruments
|
40,858 | 47,414 | ||||||
Total
long-term liabilities
|
516,730 | 550,744 | ||||||
Total
liabilities
|
526,674 | 582,958 | ||||||
Commitments
and contingencies
|
- | - | ||||||
Total
Partners’ / Stockholders’ Equity
|
158,308 | 193,925 | ||||||
Total
liabilities and partners’ / stockholders’ equity
|
$ | 684,982 | $ | 776,883 |
For
the nine month period ended
September 30,
|
||||||||
2009 | 2008 | |||||||
Cash
flows from operating activities:
|
||||||||
Net
income
|
$ | 24,759 | $ | 35,003 | ||||
Adjustments to reconcile net
income to net cash provided by operating
activities:
|
||||||||
Vessel
depreciation and amortization
|
21,274 | 18,208 | ||||||
Amortization
of deferred charges
|
304 | 310 | ||||||
Changes
in operating assets and liabilities:
|
||||||||
Trade
accounts receivable
|
5,721 | (1,495 | ) | |||||
Due
from related parties
|
(11 | ) | (235 | ) | ||||
Prepayments
and other assets
|
(203 | ) | (525 | ) | ||||
Inventories
|
(178 | ) | 177 | |||||
Trade
accounts payable
|
940 | 999 | ||||||
Due
to related parties
|
3,024 | 1,695 | ||||||
Accrued
liabilities
|
1,181 | 324 | ||||||
Deferred
revenue
|
(3,074 | ) | (2,368 | ) | ||||
Dry
docking paid
|
- | (251 | ) | |||||
Net
cash provided by operating activities
|
53,737 | 51,842 | ||||||
Cash
flows from investing activities:
|
||||||||
Vessel
advances and acquisitions
|
(26,150 | ) | (247,365 | ) | ||||
Increase
of restricted cash
|
- | (1,250 | ) | |||||
Purchase
of short term investment
|
(29,105 | ) | (25,500 | ) | ||||
Net
cash (used in) investing activities
|
(55,255 | ) | (274,115 | ) | ||||
Cash
flows from financing activities:
|
||||||||
Proceeds
from issuance of long-term debt
|
- | 199,500 | ||||||
Proceeds
from related party debt/financing
|
- | 86,523 | ||||||
Payments
of long-term debt
|
- | (8,080 | ) | |||||
Payments
of related party debt/financing
|
(23,309 | ) | (52,463 | ) | ||||
Loan
issuance costs
|
(710 | ) | (2,004 | ) | ||||
Excess
of purchase price over book value of vessels acquired from entity under
common control
|
- | (3,755 | ) | |||||
Dividends
paid
|
(56,963 | ) | (29,508 | ) | ||||
Cash
balance that was distributed to the previous owner
|
- | (2 | ) | |||||
Capital
contributions by Capital Maritime
|
40,570 | 19,820 | ||||||
Net
cash used in/provided by financing activities
|
(40,412 | ) | 210,031 | |||||
Net
(decrease) in cash and cash equivalents
|
(41,930 | ) | (12,242 | ) | ||||
Cash
and cash equivalents at beginning of period
|
43,149 | 19,919 | ||||||
Cash
and cash equivalents at end of period
|
$ | 1,219 | $ | 7,677 | ||||
Supplemental
Cash Flow information
|
||||||||
Cash
paid for interest
|
$ | 22,303 | $ | 17,423 | ||||
Non-cash
Activities
|
||||||||
Net
book value of vessels transferred-in, M/T Agamemnon II and M/T Ayrton II
less cash paid.
|
68,054 | - | ||||||
Net
book value of vessels transferred-out, M/T Assos and M/T
Atrotos
|
(70,496 | ) | - | |||||
Net
liabilities assumed by CMTC upon vessel contribution to the
Partnership
|
31,073 | 74,239 | ||||||
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 Amore Mio
II.
|
- | $ | 10,066 | |||||
Change
in accrued and payable offering expenses
|
- | $ | 109 |
|
(a)
|
M/T
Agamemnon II and M/T Ayrton II (a 51,238dwt sister MR product tankers
which were delivered to Capital Maritime on November 24, 2008 and April
10, 2009 respectively) were acquired from Capital Maritime, an entity
under common control, on April 7 and April 13, 2009 respectively, as
though the transfers had occurred at the beginning of the earliest period
presented and
|
|
(b)
|
M/T
Assos and M/T Atrotos up to April 6, 2009 and April 12, 2009 which were
exchanged on the same date with M/T Agamemnon II and M/T Ayrton II
respectively
|
Reconciliation of Non-GAAP
Financial Measure –
Operating
Surplus
|
For
the three month period ended
September
30, 2009
|
|||||||
Net
income
|
$ | 7,132 | ||||||
Adjustments
to reconcile net income to net cash provided by operating
activities
|
||||||||
Depreciation
and amortization
|
7,128 | |||||||
Deferred
revenue
|
215 | 7,343 | ||||||
NET
CASH PROVIDED BY OPERATING ACTIVITIES
|
14,475 | |||||||
Replacement
Capital Expenditures
|
(3,806 | ) | ||||||
OPERATING
SURPLUS
|
10,669 | |||||||
Recommended
reserves
|
(286 | ) | ||||||
AVAILABLE
CASH
|
10,383 |