Apr 30, 2008

Capital Product Partners L.P. Announces First Quarter Financial Results and Increases Cash Distribution

ATHENS, Greece, Apr 30, 2008 (PrimeNewswire via COMTEX News Network) -- Capital Product Partners L.P. (Nasdaq:CPLP), an international owner of modern double-hull tankers, today released its financial results for the first quarter ended March 31, 2008 and announced that its Board of Directors has declared a cash distribution of $0.40 per unit.

Net income for the quarter was $9.5 million. The reported results reflect the consolidation of M/T Amore Mio II, which was acquired on March 27, 2008, for the full quarter, as the transaction was between two entities under common control. If M/T Amore Mio II had not been consolidated for the period that it was not owned by the Partnership, net income would have been $8.0 million, or $0.35 per limited partnership unit.

The Partnership generated an operating surplus for the quarter of $10.2 million. Operating surplus is a non-GAAP financial measure used by certain investors to measure the financial performance of the Partnership and other master limited partnerships. (Please see Appendix A for a reconciliation of this non-GAAP measure to net income.)

Gross revenues for the first quarter were $27.1 million, of which $333,000 were profit sharing revenues, a lower contribution than in previous quarters. Total operating expenses were $6.5 million, including $5.2 million in fees for the commercial and technical management of the fleet paid to a subsidiary of Capital Maritime & Trading Corp. (Capital Maritime), the Partnership's sponsor, and $0.7 million in general and administrative expenses. Net interest expense and finance cost for the quarter was $5.2 million.

Ioannis Lazaridis, Chief Executive Officer and Chief Financial Officer of Capital Product Partners' general partner, said, "During the first quarter we maintained a high level of operating surplus and increased our distribution further even though we have 2.55 million additional units outstanding following the acquisitions of Amore Mio II in late March and Aristofanis today. The Amore Mio II made an insignificant contribution to the quarter's earnings, as the acquisition was made on March 27. We continue to benefit from the stability of our cash flows due to our medium- to long-term charter agreements, our 5-year fixed-rate management agreement with a subsidiary of Capital Maritime and the accretive acquisitions from our sponsor."

Inquiries about and rates for long-period charters remained solid in the medium-range (MR) product tanker segment during the first quarter, and asset prices held firm at record-high levels. However, the clean product spot market remained relatively subdued during most of the first quarter, as a result of softening U.S. gasoline demand and lower refining margins due to persistent high oil prices.

Mr. Lazaridis added, "So far this year, Capital Product Partners has made excellent strategic progress. We secured a new $350 million 5-year non-amortizing credit facility, which will enable us to continue to fund accretive transactions over the next couple of years. We also took successful delivery of Alexandros II, an MR product tanker, from Capital Maritime and have completed the 'drop-down' acquisition of two more tankers that are expected to add approximately $0.08 per unit to our annual operating surplus."

The Partnership's long-term debt as of March 31, 2008 was $368.5 million and stockholders' equity was $181.8 million. The balance sheet remains strong, with a modest debt level relative to the market value of the Partnership's vessels. Currently, the Partnership's remaining undrawn capacity under its credit facilities stands at approximately $340 million.

The Board of Directors has declared a cash distribution for the first quarter of $0.40 per unit, an increase from the previous cash distribution of $0.395 per unit, and 7 percent greater than the Partnership's minimum quarterly distribution. The cash distribution will be paid on May 15, 2008, to unit holders of record on May 7, 2008. Distributions will be paid on the additional units issued in connection with the acquisitions of the Amore Mio II and Aristofanis. As a result, after reserving $2.6 million for replacement capital expenditures, all available cash generated during the quarter will be distributed.

Capital Maritime currently owns 31 modern tankers of different sizes. The Partnership has a right of first refusal on six MR product tankers from Capital Maritime if medium- to long-term charters are arranged for them. Twenty-three of Capital Maritime's vessels are handy/small product tankers, all of which are currently under construction and expected to be delivered between 2008 and 2010.

Mr. Lazaridis concluded, "With our modern, high-quality fleet and unique relationship with our sponsor, Capital Product Partners is well-positioned to capitalize on the tanker industry's long-term growth dynamics and to deliver continued steady growth in cash distributions to our unit holders."

Capital Product Partners will host a conference call to discuss its results today at 10:00 a.m. Eastern Time. The public is invited to listen to the conference call by dialing 1-888-935-4577 (U.S. and Canada), or +1 718-354-1389 (international); reference number 7087848. Participants should dial in 10 minutes prior to the start of the call. The slide presentation accompanying the conference call will be available on the Partnership's website at http://www.capitalpplp.com. An audio webcast of the conference call will also be accessible on the website. The relevant links will be found in the Investor Relations section of the website.

About Capital Product Partners L.P.

Capital Product Partners L.P. (Nasdaq:CPLP), a Marshall Islands master limited partnership, is an international owner of modern double-hull tankers. The Partnership owns 16 vessels, including 13 modern MR tankers, two small product tankers and one Suezmax crude oil tanker, and has an agreement to purchase two additional product tankers from Capital Maritime & Trading Corp. All 18 vessels are under medium- to long-term charters to BP Shipping Limited, Morgan Stanley, Overseas Shipholding Group, Shell Trading & Shipping Company Ltd. and Trafigura Beheer B.V.

Forward-Looking Statement:

The statements in this press release that are not historical facts, including statements regarding the expected increase in operating surplus due to the most recent 'drop-downs', may be forward-looking statements (as such term is defined in Section 21E of the Securities Exchange Act of 1934, as amended). These forward-looking statements involve risks and uncertainties that could cause the stated or forecasted results to be materially different from those anticipated. Unless required by law, we expressly disclaim any obligation to update or revise any of these forward-looking statements, whether because of future events, new information, a change in our views or expectations, to conform them to actual results or otherwise. We assume no responsibility for the accuracy and completeness of the forward-looking statements. We make no prediction or statement about the performance of our common units.


 Capital Product Partners L.P.
 Unaudited Condensed Consolidated and Predecessor Combined Statements
 of Income
 (Note 1, 2, 3)
 (In thousands of United States dollars, except number of units
 and earnings per unit)
 ---------------------------------------------------------------------

                                            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             --


 Capital Product Partners L.P.
 Unaudited Condensed Consolidated and Predecessor Combined Balance
 Sheets
 (Note 1, 2, 3)
 (In thousands of United States dollars, except number of shares)
 ---------------------------------------------------------------------

                                                 March 31,    Dec. 31,
                                                   2008         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
 ---------------------------------------------------------------------


 Capital Product Partners L.P.
 Unaudited Condensed Consolidated and Predecessor Combined Statements
 of Cash Flows
 (Note 1, 2, 3)
 (In thousands of United States dollars)
 ---------------------------------------------------------------------

                                                        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           --

Notes

(1) The statement of income for the three month period ended March 31, 2008 includes the results of operations of M/T Amore Mio II, which was acquired from an entity under common control on March 27, 2008, as though the transfer had occurred at the beginning of the period presented. The statement of income for the three month period ended March 31, 2007 includes the results of operations of M/T Attikos, which was acquired from an entity under common control on September 24, 2007, as though the transfer had occurred at the beginning of the period presented. The balance sheet as of December 31, 2007 has been retroactively adjusted to include M/T Amore Mio II assets, liabilities and owners equity.

(2) On January 29, 2008 the Partnership acquired from Capital Maritime the shares of the vessel owning company of M/T Alexandros II, for a total purchase price of $48,000. The vessel has been recorded in the Partnership's financial statements at the amount of $46,954 which was reflected in Capital Maritime's consolidated financial statements, which differs from the acquisition price by $1,046. The amount of the purchase price in excess of CMTC's basis of the assets of $1,046 was recognized as a reduction of partners' equity and is presented as a financing activity in the statement of cash flows. M/T Alexandros II was delivered to Capital Maritime from the shipyard on January 29, 2008 and on the same date the Partnership acquired the shares of the vessel owning company. This vessel owning company did not have an operating history, as such, there is no information to retroactively restate that should be considered. Accordingly the M/T Alexandros II was transferred to the Partnership at historical cost at the date of transfer to the Partnership. All assets, liabilities and equity other than the relevant vessel, related charter agreement and related permits, which the shipowning company of the M/T Alexandros II had at the time of the transfer were retained by Capital Maritime.

(3) On March 27, 2008 the Partnership acquired from Capital Maritime the shares of the vessel owning company of M/T Amore Mio II for $48,000 in cash and 2,048,823 partnership common units. The total value of the transaction was $85,739 taking into account the closing price of the Partnership units on March 26, 2008 of $18.42 as quoted on the Nasdaq Stock Exchange. The vessel has been recorded in the Partnership's financial statements at the amount of $85,146 which was reflected in Capital Maritime's consolidated financial statements, which differs from the acquisition price by $593. The amount of the purchase price in excess of CMTC's basis of the assets of $593 was recognized as a reduction of partners' equity and is presented as a financing activity in the statement of cash flows. As required by the provision of Statement of Financial Accounting Standards No. 141, "Business Combinations" ("SFAS No. 141"), the Partnership accounted for the acquisition of the vessel owning company of M/T Amore Mio II as a transfer of net assets between entities under common control at Capital Maritime's carrying amounts (historical cost) of the net assets contributed. In addition, transfers of net assets between entities under common control are accounted for as if the transfer occurred at the beginning of the earliest period presented, and prior years financial statements are retroactively adjusted to furnish comparative information similar to the pooling-of-interest method of accounting.


 Capital Product Partners L.P.
 Appendix A - Reconciliation of Non-GAAP Financial Measure
 (In thousands of U.S. dollars)

Description of Non-GAAP Financial Measure - Operating Surplus

Operating Surplus represents net income adjusted for non cash items such as depreciation and amortization expense, unearned revenue and unrealized gain and losses. Replacement capital expenditures represent those capital expenditures required to maintain over the long term the operating capacity of, or the revenue generated by, the Partnership's capital assets. Operating Surplus is a quantitative standard used in the publicly-traded partnership investment community to assist in evaluating a partnership's ability to make quarterly cash distributions. Operating Surplus is not required by accounting principles generally accepted in the United States and should not be considered as an alternative to net income or any other indicator of the Partnership's performance required by accounting principles generally accepted in the United States. The table below reconciles Operating Surplus to net income.


                                                        For the
 Reconciliation of Non-GAAP Financial Measure -   three month period
  Operating Surplus                               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
 ---------------------------------------------------------------------

CPLP-F

This news release was distributed by PrimeNewswire, www.primenewswire.com

SOURCE: Capital Product Partners L.P.

Capital GP L.L.C.
          Ioannis Lazaridis, Chief Executive Officer and 
           Chief Financial Officer
          +30 (210) 4584 950
          i.lazaridis@capitalpplp.com

          Capital Maritime & Trading Corp.
          Merete Serck-Hanssen, SVP Finance 
          +1 (203) 539-6273
          m.serckhanssen@capitalmaritime.com 

          RF Binder Partners Inc.
          Robert Ferris
          +1 (212) 994-7505
          Robert.ferris@rfbinder.com

(C) Copyright 2008 PrimeNewswire, Inc. All rights reserved.

News Provided by COMTEX