6-K

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C.

 

 

FORM 6-K

 

 

REPORT OF FOREIGN PRIVATE ISSUER

Pursuant to Rule 13a-16 or 15d-16

under the Securities Exchange Act of 1934

For the month of February 2021

COMMISSION FILE NUMBER: 001-33373

 

 

CAPITAL PRODUCT PARTNERS L.P.

(Translation of registrant’s name into English)

 

 

3 Iassonos Street

Piraeus, 18537 Greece

(Address of principal executive offices)

 

 

Indicate by check mark whether the Registrant files or will file annual reports under cover of Form 20-F or Form 40-F.

Form 20-F  ☒                 Form 40-F  ☐

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1):  ☐

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): ☐

 

 

 


Attached as Exhibit I hereto is a copy of the press release of Capital Product Partners L.P. announcing the financial results for the fourth quarter ended December 31, 2020.


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

    CAPITAL PRODUCT PARTNERS L.P.
Dated: February 3, 2021     By:   Capital GP L.L.C., its general partner
     

/s/ Gerasimos (Jerry) Kalogiratos

      Name:   Gerasimos (Jerry) Kalogiratos
      Title:  

Chief Executive Officer

of Capital GP L.L.C.

EX-99.I

Exhibit I

 

LOGO

CAPITAL PRODUCT PARTNERS L.P. ANNOUNCES FOURTH QUARTER 2020 FINANCIAL RESULTS, THE ACQUISITION OF THREE 5,100 TEU CONTAINER VESSELS AND AN UP TO $30 MILLION UNIT REPURCHASE PROGRAM

ATHENS, Greece, January 29, 2021 (GLOBE NEWSWIRE) — Capital Product Partners L.P. (the “Partnership”, “CPLP” or “we” / “us”) (NASDAQ: CPLP), an international owner of ocean-going vessels, today released its financial results for the fourth quarter ended December 31, 2020.

Highlights

 

     Three-month periods ended December 31  
     2020      2019      Increase  

Revenues

   $ 35.1 million      $ 27.7 million        27 

Expenses

   $ 24.6 million      $ 18.2 million        35 

Net Income from continuing operations

   $ 7.3 million      $ 5.8 million        26 

Net Income per common unit from continuing operations

   $ 0.38      $ 0.31        23 

 

   

Agreed to acquire three 5,100 TEU container vessels with five year employment for a total consideration of $40.5 million.

 

   

Operating Surplus1 and Operating Surplus after the quarterly allocation to the capital reserve for the fourth quarter of 2020 was $20.7 million and $11.4 million respectively.

 

   

Announced common unit distribution of $0.10 for the fourth quarter of 2020.

 

   

Announced an up to $30 million common unit repurchase program

 

1 

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 refer to Appendix A at the end of the press release for a reconciliation of this non-GAAP measure with net income.


COVID-19

We continue to monitor the impact of COVID-19 on the Partnership’s financial condition and operations and on the container industry in general (see also Market Commentary Update below). The various travel restrictions, health protocols and changing quarantine regimes in the countries in which we operate have so far translated into, among other things, increased costs and off hire related to crewing, crew rotation and crew related expenses, in addition to higher forwarding expenses and longer lead times to delivery, as well as increased dry docking duration and costs.

The actual impact of the COVID-19 pandemic in the longer run, as well as the efficacy of any measures we take in response to the challenges presented, as described in our previous releases, will depend on how the pandemic will continue to develop, the duration and extent of the restrictive measures that are associated with the pandemic and their further impact on global economy and trade.

Management Commentary

Mr. Jerry Kalogiratos, Chief Executive Officer of our General Partner, commented:

“We are pleased to announce the addition of three Panamax container vessels to our fleet, as we continue to execute our business plan of growing the Partnership through accretive acquisitions with long term cash flow visibility. This transaction will be completed with a minimal cash outlay from the Partnership in view of the advantageous debt and Sellers’ Credit arrangements we have obtained. The low acquisition price, the five year charter in place to a reputable charterer, as well as the high residual value of these vessels imply very favorable returns on equity deployed.”

“In view of the positive market developments in the container charter market, we are focused on increasing cash flow visibility and charter coverage for the Partnership’s vessels that come off charter, while we pursue further accretive acquisitions on the back of our increasing liquidity position. Finally, the unit repurchase program we have announced today in addition to our common unit distribution policy will allow us to balance growth going forward with returning capital to our unitholders.”

 

2


Financial Summary

As previously announced, the share-for-share transaction with DSS Holdings L.P. (the “DSS Transaction”), involving an aggregate repayment of debt in a principal amount of $146.5 million, the full redemption and retirement of our Class B Convertible Preferred Units at par value and the spin-off of our 25 crude and product tankers (the “Tanker Business”), was completed on March 27, 2019. Accordingly, we present our financial results for comparative periods, on a continuing operations basis, except where reference is made to discontinued operations.

Overview of Fourth Quarter 2020 Results

Net income from continuing operations for the quarter ended December 31, 2020 was $7.3 million, compared with net income from continuing operations of $5.8 million for the fourth quarter of 2019. After taking into account the interest attributable to the general partner, net income from continuing operations per common unit for the quarter ended December 31, 2020 was $0.38, compared to net income from continuing operations per common unit of $0.31 for the fourth quarter of 2019.

Total revenue was $35.1 million for the quarter ended December 31, 2020, compared to $27.7 million during the fourth quarter of 2019. The increase in revenue was primarily attributable to the increase in the size of our fleet following the acquisition of three 10,000 TEU containers in January 2020, partly set off by the decrease in the average daily charter rate earned by the vessels in our fleet as well as the off-hire associated with passing special survey for the M/V Cape Agamemnon and with one of our 5,000 TEU vessels that had to remain off-hire for an extended period due to a covid-19 incident and the associated quarantine rules.

Total expenses for the quarter ended December 31, 2020 were $24.6 million, compared to $18.2 million in the fourth quarter of 2019. Voyage expenses for the quarter ended December 31, 2020 increased to $1.9 million, compared to $1.1 million in the fourth quarter of 2019, as one of the vessels in our fleet was employed under a voyage charter compared to none during the respective period in 2019. Total vessel operating expenses during the fourth quarter of 2020 amounted to $10.3 million, compared to $7.7 million during the fourth quarter of 2019. The increase in operating expenses was mainly due to the increase in the size of our fleet following the acquisition of the three 10,000 TEU container vessels in January 2020. Total expenses for the fourth quarter of 2020 also include vessel depreciation and amortization of $10.7 million, compared to $7.5 million in the fourth quarter of 2019. The increase in depreciation and amortization during the fourth quarter of 2020 was mainly attributable to the increase in the size of our fleet, the completion of the special surveys of nine of our vessels and the installation of scrubber systems in seven of our vessels during the second half of 2019 and the full year of 2020. General and administrative expenses for the fourth quarter of 2020 amounted to $1.8 million as compared to $2.0 million in the fourth quarter of 2019.

 

3


Total other expense, net for the quarter ended December 31, 2020 was $3.2 million compared to $3.7 million for the fourth quarter of 2019. Total other expense, net includes interest expense and finance costs of $3.4 million for the fourth quarter of 2020, as compared to $3.9 million for the fourth quarter of 2019. The decrease in interest expense and finance costs was mainly attributable to the decrease in the LIBOR weighted average interest rate compared to the fourth quarter of 2019 partly offset by the increase in the average long-term debt outstanding during the period.

Capitalization of the Partnership

As of December 31, 2020, total cash amounted to $54.3 million. Total cash includes restricted cash of $7.0 million which represents the minimum liquidity requirement under our financing arrangements.

As of December 31, 2020, total partners’ capital amounted to $422.1 million, an increase of $15.3 million compared to $406.7 million as of December 31, 2019. The increase reflects net income for the year ended December 31, 2020 and the amortization associated with the equity incentive plan, partly offset by distributions declared and paid during the period in the total amount of $17.1 million.

As of December 31, 2020, the Partnership’s total debt was $379.7 million, reflecting an increase of $117.3 million compared to $262.4 million as of December 31, 2019. The increase is attributable to the term loan entered into with Hamburg Commercial Bank A.G. and the sale and lease back transaction entered into with CMB Financial Leasing Co., Ltd in connection with the acquisition of three 10,000 TEU containers in January 2020 and the refinancing of three 9,000 TEU Container vessels which was completed in May 2020, partially offset by scheduled principal payments during the period.

Operating Surplus

Operating surplus from continuing operations for the quarter ended December 31, 2020 amounted to $20.7 million, compared to $21.0 million for the previous quarter ended September 30, 2020 and $15.0 million for the fourth quarter of 2019. We allocated $9.3 million to the capital reserve for the fourth quarter of 2020, in line with the previous quarter. Operating surplus for the quarter ended December 31, 2020, after the quarterly allocation to the capital reserve was $11.4 million.

 

4


Acquisition of Three 5,100 TEU Container Vessels

On January 27, 2021, the Partnership agreed to acquire from Capital Maritime & Trading Corp. (“Capital Maritime”) three 5,100 TEU sister container vessels, namely the M/V Seattle Express, M/V Long Beach Express and M/V Fos Express, all built in 2008 at Hanjin Heavy Industries S. Korea, for a total consideration of $40.5 million. The vessels are employed under five year charters to Hapag-Lloyd at a gross charter rate of $12,300 per day and will be delivered to the Partnership with their special surveys passed and fitted with ballast water treatment and alternative maritime power (‘AMP’) systems.

The Partnership will partly fund the acquisition of the three vessels by entering into a sale and lease back transaction with CMB Financial Leasing Co., Ltd, (“CMBFL”) for an amount of $30.0 million in aggregate. The lease has a duration of five years and will be repaid in 20 equal consecutive quarterly installments of $0.8 million including a purchase option for the Partnership to acquire each vessel on expiration of the lease at the predetermined price of $4.5 million. In addition, the Partnership has various purchase options commencing from the first year anniversary of the lease. The sale and lease back arrangement bears interest at a rate of LIBOR plus 2.85%.

Furthermore, the Partnership entered into a sellers’ credit agreement with Capital Maritime to defer $6.0 million of the purchase price for up to five years from the delivery of the vessels (the “Sellers’ Credit”). The Sellers’ Credit bears interest at a fixed rate of 5.0% per year.

The acquisition and the Sellers’ Credit agreement were entered into on an arm’s length basis and were reviewed and unanimously approved by the conflicts committee of the Board of Directors (the “Committee”) and the entire Board of Directors. Fearnleys Securities served as financial advisor and Fried, Frank, Harris, Shriver & Jacobson LLP served as legal advisors to the Committee.

As a result of the acquisition, the Partnership’s charter coverage for 2021 and 2022 amounts to 90% and 81%, respectively, while the remaining charter duration corresponds to 4.2 years.

Unit Repurchase Program

On January 25, 2021, the Partnership’s Board of Directors approved a unit repurchase program, providing the Partnership with authorization to repurchase up to $30.0 million of units of the Partnership’s common unit, effective for a period of two years. The Partnership may repurchase these units in the open market or in privately negotiated transactions, at times and prices that are considered to be appropriate by the Partnership.

 

5


Quarterly Common Unit Cash Distribution

On January 21, 2021, the Board of Directors of the Partnership (the “Board”) declared a cash distribution of $0.10 per common unit for the fourth quarter of 2020 payable on February 10, 2021 to common unit holders of record on February 2, 2021.

Market Commentary Update

Following a sharp decline in charter rates during the second quarter of 2020, the charter market experienced a strong rebound across all sizes during the third quarter, which accelerated further during the fourth quarter, as the supply of vessels became increasingly restricted, while demand for container vessels continued to increase. The increased demand was driven by faster than expected economic recovery, inventory re-stocking and change in consumer behavior with the transpacific trade benefitting especially from these trends. The supply of vessels was affected by increasing disruptions in the supply chain mostly due to covid-19 restrictions, as well as port congestion.

Analysts now expect container vessel demand contraction for the full year of 2020 at -1.1% compared to the initial estimate of -4.1% in previous quarter, while demand growth for 2021 is expected at 5.7%. As a result of the firming chartering market, the container vessel orderbook has seen an increase from historical lows and currently stands at 10.8% of current fleet TEU capacity. As of quarter end, slippage including cancellations of newbuilding container vessels stood at 25.0% in TEU compared to 29% at the end of the third quarter of 2020. Supply growth for 2021 is estimated at 3.8% compared to FY 2020 estimate of 2.9%.

Conference Call and Webcast

Today, January 29, 2021, the Partnership will host an interactive conference call at 9:00 am Eastern Time to discuss the financial results.

Conference Call Details

Participants should dial into the call 10 minutes before the scheduled time using the following numbers: 1(877)-553-9962 (U.S. Toll Free Dial In), 0(808)238-0669 (UK Toll Free Dial In) or +44 (0)2071 928592 (Standard International Dial In). Please quote “Capital Product Partners.”

A replay of the conference call will be available until Friday, February 5, 2021 by dialing 1 866 331 -1332 (U.S. Toll Free Dial In), 0 (808) 238-0667 (UK Toll Free Dial In) or +44 (0) 3333 009785 (Standard International Dial In). Access Code: 69648481#.

 

6


Slides and Audio Webcast

There will also be a simultaneous live webcast over the Internet, through the Capital Product Partners website, www.capitalpplp.com. Participants to the live webcast should register on the website approximately 10 minutes prior to the start of the webcast.

About Capital Product Partners L.P.

Capital Product Partners L.P. (NASDAQ: CPLP), a Marshall Islands master limited partnership, is an international owner of ocean-going vessels. CPLP currently owns 14 vessels, including 13 Neo-Panamax container vessels and one Capesize bulk carrier.

For more information about the Partnership, please visit: www.capitalpplp.com.

Forward-Looking Statements

The statements in this press release that are not historical facts, including, among other things, the expected financial performance of CPLP’s business, CPLP’s ability to pursue growth opportunities, CPLP’s expectations or objectives regarding future distributions, market and charter rate expectations, and, in particular, the effects of COVID-19 on financial condition and operations of CPLP and the container industry in general, are 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. For a discussion of factors that could materially affect the outcome of forward-looking statements and other risks and uncertainties, see “Risk Factors” in CPLP’s annual report filed with the SEC on Form 20-F. Unless required by law, CPLP expressly disclaims any obligation to update or revise any of these forward-looking statements, whether because of future events, new information, a change in its views or expectations, to conform them to actual results or otherwise. CPLP does not assume any responsibility for the accuracy and completeness of the forward-looking statements. You are cautioned not to place undue reliance on forward-looking statements.

 

7


CPLP-F

Contact Details:

Capital GP L.L.C.

Jerry Kalogiratos

CEO

Tel. +30 (210) 4584 950

E-mail: j.kalogiratos@capitalpplp.com

Capital GP L.L.C.

Nikos Kalapotharakos

CFO

Tel. +30 (210) 4584 950

E-mail: n.kalapotharakos@capitalmaritime.com

Investor Relations / Media

Nicolas Bornozis

Capital Link, Inc. (New York)

Tel. +1-212-661-7566

E-mail: cplp@capitallink.com

Source: Capital Product Partners L.P.

 

8


Capital Product Partners L.P.

Unaudited Condensed Consolidated Statements of Comprehensive Income / (Loss)

(In thousands of United States Dollars, except for number of units and earnings per unit)

 

     For the three - month
periods ended December 31,
   

For the years

ended December 31,

 
     2020     2019     2020     2019  

Revenues

     35,085       27,701       140,865       108,374  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     35,085       27,701       140,865       108,374  
  

 

 

   

 

 

   

 

 

   

 

 

 

Expenses:

        

Voyage expenses

     1,863       1,078       6,301       2,930  

Vessel operating expenses

     9,030       6,703       33,745       26,632  

Vessel operating expenses - related parties

     1,268       995       4,976       3,917  

General and administrative expenses

     1,753       2,016       7,195       5,502  

Vessel depreciation and amortization

     10,678       7,450       41,405       29,261  
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     10,493       9,459       47,243       40,132  
  

 

 

   

 

 

   

 

 

   

 

 

 

Other income / (expense), net:

        

Interest expense and finance cost

     (3,358     (3,865     (16,741     (17,036

Other income / (expense)

     133       202       (135     1,325  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total other expense, net

     (3,225     (3,663     (16,876     (15,711
  

 

 

   

 

 

   

 

 

   

 

 

 

Partnership’s net income from continuing operations

     7,268       5,796       30,367       24,421  
  

 

 

   

 

 

   

 

 

   

 

 

 

Preferred unit holders’ interest in Partnership’s net income from continuing operations

     —         —         —         2,652  

Deemed dividend to preferred unit holders’

     —         —         —         9,119  

General Partner’s interest in Partnership’s net income from continuing operations

     134       107       558       236  

Common unit holders’ interest in Partnership’s net income from continuing operations

     7,134       5,689       29,809       12,414  
  

 

 

   

 

 

   

 

 

   

 

 

 

Partnership’s net loss from discontinued operations

     —         (172     —         (146,876
  

 

 

   

 

 

   

 

 

   

 

 

 

Partnership’s net income / (loss)

     7,268       5,624       30,367       (122,455
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income from continuing operations per:

        

Common unit, basic and diluted

     0.38       0.31       1.60       0.68  

Weighted-average units outstanding:

        

Common units, basic and diluted

     18,194,316       18,178,274       18,194,186       18,178,144  

Net loss from discontinued operations per:

        

Common unit, basic and diluted

     —         (0.01     —         (7.93

Weighted-average units outstanding:

        

Common units, basic and diluted

     18,194,316       18,178,274       18,194,186       18,178,144  

Net income / (loss) from operations per:

        

Common unit, basic and diluted

     0.38       0.30       1.60       (7.25

Weighted-average units outstanding:

        

Common units, basic and diluted

     18,194,316       18,178,274       18,194,186       18,178,144  

 

9


Capital Product Partners L.P.

Unaudited Condensed Consolidated Balance Sheets

(In thousands of United States Dollars)

 

Assets       
Current assets    As of December 31,
2020
    

As of December 31,

2019

 

Cash and cash equivalents

     47,336        57,964  

Trade accounts receivable, net

     2,855        2,690  

Prepayments and other assets

     3,314        2,736  

Inventories

     3,528        1,471  

Claims

     746        1,085  
  

 

 

    

 

 

 

Total current assets

     57,779        65,946  
  

 

 

    

 

 

 

Fixed assets

     

Vessels, net

     712,197        576,891  
  

 

 

    

 

 

 

Total fixed assets

     712,197        576,891  
  

 

 

    

 

 

 

Other non-current assets

     

Above market acquired charters

     34,579        46,275  

Deferred charges, net

     6,001        3,563  

Restricted cash

     7,000        5,500  

Prepayments and other assets

     4,642        5,287  
  

 

 

    

 

 

 

Total non-current assets

     764,419        637,516  
  

 

 

    

 

 

 

Total assets

     822,198        703,462  
  

 

 

    

 

 

 

Liabilities and Partners’ Capital

     

Current liabilities

     

Current portion of long-term debt, net

     35,810        26,997  

Trade accounts payable

     9,029        12,501  

Due to related parties

     3,257        5,256  

Accrued liabilities

     10,689        16,156  

Deferred revenue, current

     2,821        3,826  
  

 

 

    

 

 

 

Total current liabilities

     61,606        64,736  
  

 

 

    

 

 

 

Long-term liabilities

     

Long-term debt, net

     338,514        231,989  
  

 

 

    

 

 

 

Total long-term liabilities

     338,514        231,989  
  

 

 

    

 

 

 

Total liabilities

     400,120        296,725  
  

 

 

    

 

 

 

Commitments and contingencies

     
  

 

 

    

 

 

 

Total partners’ capital

     422,078        406,737  
  

 

 

    

 

 

 

Total liabilities and partners’ capital

     822,198        703,462  
  

 

 

    

 

 

 

 

10


Capital Product Partners L.P.

Unaudited Condensed Consolidated Statements of Cash Flows

(In thousands of United States Dollars)

 

    

For the years

ended December 31,

 
     2020     2019  

Cash flows from operating activities of continuing operations:

    

Net income from continuing operations

     30,367       24,421  

Adjustments to reconcile net income to net cash provided by operating activities of continuing operations:

    

Vessel depreciation and amortization

     41,405       29,261  

Amortization and write off of deferred financing costs

     3,047       1,096  

Amortization of above market acquired charters

     11,696       14,380  

Equity compensation expense

     2,049       907  

Changes in operating assets and liabilities:

       —    

Trade accounts receivable, net

     (165     13,436  

Prepayments and other assets

     (1,384     (1,195

Inventories

     (2,057     45  

Claims

     339       (1,085

Trade accounts payable

     3,779       (9,406

Due to related parties

     (1,999     (12,486

Accrued liabilities

     684       (9,558

Deferred revenue

     (1,005     (3,585

Dry-docking costs paid

     (6,074     (954
  

 

 

   

 

 

 

Net cash provided by operating activities of continuing operations

     80,682       45,277  
  

 

 

   

 

 

 

Cash flows from investing activities of continuing operations:

    

Vessel acquisitions and improvements

     (185,247     (6,519
  

 

 

   

 

 

 

Net cash used in investing activities of continuing operations

     (185,247     (6,519
  

 

 

   

 

 

 

Cash flows from financing activities of continuing operations:

    

Proceeds from long term debt

     270,850       —    

Deferred financing costs paid

     (4,765     (788

Payments of long-term debt

     (153,573     (32,733

Redemption of Class B unit holders

     —         (116,850

Dividends paid

     (17,075     (28,771
  

 

 

   

 

 

 

Net cash provided by / (used in) financing activities of continuing operations

     95,437       (179,142
  

 

 

   

 

 

 

Net decrease in cash, cash equivalents and restricted cash from continuing operations

     (9,128     (140,384
  

 

 

   

 

 

 

Cash flows from discontinued operations

    

Operating activities

     —         8,905  

Investing activities

     —         (1,484

Financing activities

     —         158,228  
  

 

 

   

 

 

 

Net increase in cash, cash equivalents and restricted cash from discontinued operations

     —         165,649  
  

 

 

   

 

 

 

Net (decrease) / increase in cash, cash equivalents and restricted cash

     (9,128     25,265  
  

 

 

   

 

 

 

Cash, cash equivalents and restricted cash at beginning of the year

     63,464       38,199  
  

 

 

   

 

 

 

Cash, cash equivalents and restricted cash at end of the year

     54,336       63,464  
  

 

 

   

 

 

 

Supplemental cash flow information

    
  

 

 

   

 

 

 

Cash paid for interest

     15,347       20,138  

Non-Cash Investing and Financing Activities

    

Capital expenditures included in liabilities

     2,507       15,004  

Capitalized dry docking costs included in liabilities

     1,649       2,560  

Deferred financing costs included in liabilities

     6       —    

Reconciliation of cash, cash equivalents and restricted cash

    

Cash and cash equivalents

     47,336       57,964  

Restricted cash – Non-current assets

     7,000       5,500  
  

 

 

   

 

 

 

Total cash, cash equivalents and restricted cash shown in the statements of cash flows

     54,336       63,464  
  

 

 

   

 

 

 

 

11


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 depreciation and amortization expense, amortization of above market acquired charters and straight-line revenue adjustments.

Operating Surplus is a quantitative measure used in the publicly traded partnership investment community to assist in evaluating a partnership’s financial performance and ability to make quarterly cash distributions. Operating Surplus is not required by accounting principles generally accepted in the United States (“GAAP”) and should not be considered a substitute for net income, cash flow from operating activities and other operations or cash flow statement data prepared in accordance with GAAP or as a measure of profitability or liquidity. Our calculation of Operating Surplus may not be comparable to that reported by other companies. The table below reconciles Operating Surplus to net income for the following periods:

 

Reconciliation of Non-GAAP Financial

Measure – Operating Surplus

   For the three-month
period ended

December 31, 2020
    For the three-month
period ended
September 30, 2020
    For the three-month
period ended

December 31, 2019
 

Partnership’s net income from continuing operations

     7,268       7,769       5,796  
  

 

 

   

 

 

   

 

 

 

Adjustments to reconcile net income to operating surplus prior to Capital Reserve

      

Depreciation and amortization1

     11,560       11,513       8,174  

Amortization of above market acquired charters and straight-line revenue adjustments

     1,854       1,755       1,047  
  

 

 

   

 

 

   

 

 

 

Operating Surplus from continuing operations

     20,682       21,037       15,017  
  

 

 

   

 

 

   

 

 

 

Add: Operating Surplus from discontinued operations

     —         —         172  
  

 

 

   

 

 

   

 

 

 

Total Operating Surplus from operations

     20,682       21,037       15,189  
  

 

 

   

 

 

   

 

 

 

Capital reserve

     (9,302     (9,302     (7,703
  

 

 

   

 

 

   

 

 

 

Operating Surplus after capital reserve

     11,380       11,735       7,486  
  

 

 

   

 

 

   

 

 

 

Increase in recommended reserves

     (9,483     (9,838     (846
  

 

 

   

 

 

   

 

 

 

Available Cash

     1,897       1,897       6,640  
  

 

 

   

 

 

   

 

 

 

 

1 

Depreciation and amortization line item includes the following components:

 

   

Vessel depreciation and amortization; and

 

   

Deferred financing costs and equity compensation plan amortization.

 

12