Jul 31, 2012

Capital Product Partners L.P. Announces Second Quarter 2012 Financial Results

ATHENS, GREECE -- (Marketwire) -- 07/31/12 -- Capital Product Partners L.P. (the "Partnership") (NASDAQ: CPLP), an international owner of modern double-hull tankers, today released its financial results for the second quarter ended June 30, 2012.

The Partnership's net income for the quarter ended June 30, 2012, was $3.4 million. After taking into account the $4.2 million preferred interest in net income attributable to the preferred unit holders of 15,555,554 Class B Convertible Preferred Units (the "Class B Units"), which were issued during the second quarter of 2012, the result per limited partnership unit was a $0.01 loss, which is $0.06 lower than the $0.05 income per unit from the previous quarter ended March 31, 2012, and $0.39 lower than the $0.38 income per unit in the second quarter of 2011. Prior to taking into account the preferred interest in income attributable to the preferred unit holders, the result per limited partnership unit for the quarter ended June 30, 2012, was an income of $0.05. The Partnership's reported net income for the second quarter of 2011 included a $16.5 million gain from bargain purchase related to the purchase value of the M/V Cape Agamemnon ("Cape Agamemnon") as the net tangible assets acquired and liabilities assumed exceeded the purchase consideration.

Operating surplus for the quarter ended June 30, 2012, was $16.9 million, which is $0.6 million lower than the $17.5 million from the first quarter of 2012, and $11.2 million higher than the $5.7 million from the second quarter of 2011. The operating surplus adjusted for the payment of distributions to the Class B Unitholders was $12.7 million for the second quarter ended June 30, 2012. 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 the section "Appendix A" at the end of the press release, for a reconciliation of this non-GAAP measure to net income).

Revenues for the second quarter of 2012 were $37.8 million, compared to $27.9 million in the second quarter of 2011. The Partnership's revenues mainly reflect the increased fleet size following the acquisition of Crude Carriers Corp. ("Crude Carriers") in September 2011, and include $1.1 million in profit sharing revenues earned primarily by three of our crude vessels, as the crude tanker spot rates that our charterers earned on these vessels were at levels higher than the base rate they are fixed at. The profit sharing arrangements in the charters of a number of our crude vessels allow us to share the excess over the base rate on a 50/50 basis with our charterers, and are settled biannually.

Total expenses for the second quarter of 2012 were $25.7 million compared to $21.1 million in the second quarter of 2011, primarily due to the higher operating expenses incurred as a result of the higher number of vessels in our fleet following the acquisition of Crude Carriers. The operating expenses for the second quarter of 2012 amounted to $11.2 million, including a $6.1 million charge by a subsidiary of our Sponsor, Capital Maritime & Trading Corp. ("Capital Maritime" or "CMTC"), for the commercial and technical management of our fleet under the terms of our management agreements, compared to $7.9 million in the second quarter of 2011. The total expenses for the second quarter of 2012 also include $12.0 million in depreciation, compared to $8.2 million in the second quarter of 2011, and are reduced by a $0.3 million gain related to the sale of the M/T Aristofanis to unrelated third parties. General and administrative expenses for the second quarter of 2012 amounted to $2.3 million, which includes a $1.0 million non-cash charge related to the Partnership's Omnibus Incentive Compensation Plan.

Total other expense, net for the second quarter of 2012 amounted to $8.8 million compared to $8.1 million for the second quarter of 2011. Interest expense and finance cost for the second quarter of 2012 included the settlement of two swaps and the partial settlement of a third, amounting to $2.0 million in total. Total other expense, net for the second quarter of 2012 also reflected a $0.8 million gain on the Partnership's interest rate swap agreements as a result of the change in the fair value of certain of these agreements.

As of June 30, 2012, the Partners' capital stood at $639.3 million, which is $121.9 million higher than the Partners' capital as of December 31, 2011. This increase reflects the issuance of the 15,555,554 Class B Units completed on May 23, 2012 which raised gross proceeds of approximately $140.0 million.

As of June 30, 2012, the Partnership's total debt had decreased by $170.1 million to $463.5 million, compared to total debt of $633.6 million as of December 31, 2011. In connection with the issuance of the Class B Units the Partnership executed amendments to its three credit facilities and prepaid debt of $149.6 million, also utilizing part of its cash balances. The amendments provide for a deferral of all remaining scheduled amortization payments that were due between 2012 to 2015 (inclusive) under each of the Partnership's credit facilities until March 31, 2016. As of June 30, 2012, the Partnership had swapped $59.1 million of its debt into fixed rates, whereas the remaining $404.4 million of its total debt of $463.5 million is in floating rates.

Issuance of $140.0 Million of Class B Convertible Preferred Units

On May 14, 2012, the Partnership announced an agreement to issue $140.0 million of Class B Units to a group of investors including Kayne Anderson Capital Advisors, L.P., Swank Capital LLC, Salient Partners, and the Partnership's Sponsor, Capital Maritime. The Class B Units were priced at $9.00 per unit and are convertible at any time into common units of the Partnership on a one-for-one basis. The purchase price represented a 9.7% premium to the trailing 30 day volume-weighted average price of the common units on the day of the announcement. The Class B Units pay a fixed quarterly distribution of $0.21375 per unit, representing an annualized distribution yield of 9.5% (except for the period from May 22, 2012 through June 30, 2012 where the payment is $0.26736 per unit). The parties to the transaction cannot sell or transfer during a 120 day lock up period. The Board of Directors of the Partnership unanimously approved the terms of this transaction which was completed on May 23, 2012.

Fleet Developments

The M/T Avax (47,834 dwt built 2007, South Korea) has extended its charter with our Sponsor, Capital Maritime, by a period of 12 months (+/- 30 days) at a gross rate of $14,000 per day. The M/T Axios (47,872 dwt, built 2007, South Korea) has entered into a new charter with our Sponsor, Capital Maritime, for a period of 12 months (+/- 30 days) at a gross rate of $14,000 per day. The earliest redelivery for each of the M/T Avax and the M/T Axios under these charters is expected to be April 2013 and May 2013, respectively. Both transactions were unanimously approved by the conflicts committee of our Board of Directors.

Market Commentary

Overall, product tanker average spot earnings for the second quarter of 2012 were softer when compared to the previous quarter, as sluggish economic growth in the US, weak demand in Europe and lack of arbitrage opportunities failed to support a higher spot rate environment.

The product tanker period charter market remained active albeit with fewer fixtures when compared to the previous quarters due to the soft rates prevailing in the spot market as well as in anticipation of the seasonally weaker summer months.

On the supply side, the product tanker order book continued to experience substantial slippage during 2012, as approximately 62% of the expected MR and handy size tanker newbuildings were not delivered on schedule. Analysts expect that net fleet growth for MR and handy size product tankers for 2012 will be in the region of 3.2%, while demand for product tankers for the year is estimated to grow by 5.7%. We believe the current low product tanker order book is amongst the lowest in the shipping industry and together with the attractive demand fundamentals should positively affect spot and period charter rates going forward.

The crude tanker spot market saw solid earnings in the first half of the second quarter, but softened towards the end of the quarter as we entered the seasonally weaker summer months. In the first half of the second quarter, the tighter sanctions on Iranian crude oil, increased stockpiling by the US and China from the Persian Gulf and the Atlantic, respectively, and a softening of bunker prices supported a higher rate environment with solid earnings for VLCCs and Suezmaxes. However, rates came under pressure in June due to seasonally weaker demand, a slowdown in the stock-building compared to earlier in the year and the unexpected shutdown of the Motiva refinery in the U.S. Gulf.

Slippage for the crude tanker order book as of the end of June 2012 continued to affect tonnage supply as approximately 26% of the expected crude newbuildings were not delivered on schedule. Industry analysts expect the crude tanker order book slippage and cancellations to increase going forward due to the historically weak spot market, the soft shipping finance environment and downward pressure on asset values. Demand fundamentals for crude tankers currently are solid as crude tanker deadweight demand is expected to grow by 2.1% in the full year 2012.

Quarterly Common and Class B Unit Cash Distribution

On July 23, 2012, the Board of Directors of the Partnership declared a cash distribution of $0.2325 per common unit for the second quarter of 2012, in line with management's annual guidance. The second quarter common unit cash distribution will be paid on August 15, 2012, to unit holders of record on August 7, 2012.

In addition, on July 23, 2012, the Board of Directors of the Partnership declared a cash distribution of $0.26736 per Class B unit for the period from May 22, 2012 through June 30, 2012, in line with the Partnership's Second Amended and Restated Agreement, as amended. The cash distribution will be paid on August 10, 2012, to Class B unit holders of record on August 3, 2012.

Results of Annual General Meeting

On July 23, 2012, the Partnership held its Annual General Meeting in Athens, at which both Abel Rastershoff and Dimitris Christacopoulos were re-elected to act as Class II Directors until the 2015 Annual Meeting of Limited Partners of the Partnership. No other actions were taken at the meeting.

Management Commentary

Mr. Ioannis Lazaridis, Chief Executive and Chief Financial Officer of the Partnership's General Partner, commented:

"We are very pleased to have completed a very important transaction for the Partnership during the second quarter with the issuance of the Class B Units leading to the prepayment of a significant part of our debt and the deferral of the Partnership's remaining debt amortization installments that were due between 2012 to 2015 until the end of the first quarter of 2016. We firmly believe that this transaction advances our common unitholders' interests by significantly strengthening our equity base and balance sheet. We take this opportunity to thank all the institutions that participated in the issuance of the Class B units for their trust in our business and strategy, and their continued support of the partnership."

"Importantly, we earned $1.1 million in profit sharing revenues, primarily from our crude tankers, which demonstrate the Partnership's ability to benefit from a potential recovery in crude tanker market spot rates going forward. We further extended our relationship with our Sponsor by fixing two MR product tankers for 12 months at attractive rates. We remain positive on the fundamentals of the product tanker market, as the improving supply side and the expected tonne mile demand growth should continue to drive period demand for product tankers and positively affect the medium term outlook of our cash flows."

Mr. Lazaridis concluded: "These developments provide clear visibility to our $0.93 per unit annual distribution guidance going forward, while enhancing our financial flexibility to pursue growth opportunities and forging a pathway to distribution growth as the underlying tanker market recovers."

Conference Call and Webcast
Today, July 31, 2012 at 10:00 a.m. Eastern Time (U.S.), the Partnership will host an interactive conference call.

Conference Call Details:
Participants should dial into the call 10 minutes before the scheduled time using the following numbers: 1-(866) 966-9439 (from the US), or +(44) 1452 555 566 (from outside the US). Please quote "Capital Product Partners."

A replay of the conference call will be available until August 8, 2012. The United States replay number is 1-(866) 247-4222; the standard international replay number is (+44) 1452 550 000. The access code required for the replay is: 11726272#.

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.

Forward-Looking Statements:
The statements in this press release that are not historical facts, including our expectations regarding employment of our vessels, redelivery dates and charter rates, fleet growth and demand, new building deliveries and slippage as well as market and rate expectations and expectations regarding our quarterly distributions and annual distribution guidance 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 units.

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 currently owns 25 vessels, including two VLCCs (Very Large Crude Carriers), four Suezmax crude oil tankers, 18 modern MR (Medium Range) tankers and one Capesize bulk carrier. All of its vessels are under period charters to BP Shipping Limited, Overseas Shipholding Group, Petrobras, Arrendadora Ocean Mexicana, S.A. de C.V., Cosco Bulk Carrier Co. Ltd. and Capital Maritime & Trading Corp.

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

CPLP-F




Capital Product Partners L.P.

Unaudited Condensed Consolidated Statements of Comprehensive Income

(In thousands of United States Dollars, except number of units and earnings

 per unit)



                            For the three-month    For the six-month period

                               period ended                 ended

                                 June 30,                  June 30,

                             2012         2011         2012         2011



Revenues                      20,124  $    22,484       43,783  $    43,909

Revenues - related party      17,724        5,368       33,904       11,597

                         -----------  -----------  -----------  -----------

Total Revenues                37,848       27,852       77,687       55,506

                         -----------  -----------  -----------  -----------



Expenses:

Voyage expenses                  437        1,041        3,259        1,776

Voyage expenses related

 party                           143            -          284            -

Vessel operating

 expenses - related

 party                         6,133        7,854       13,422       14,903

Vessel operating

 expenses                      5,038           79        9,830           79

General and

 administrative expenses       2,259        3,903        4,547        5,195

Gain on sale of vessel

 to third parties               (341)           -       (1,296)           -

Depreciation                  12,025        8,233       24,221       16,350

                         -----------  -----------  -----------  -----------

Operating income              12,154        6,742       23,420       17,203

                         -----------  -----------  -----------  -----------

Non operating income

 (expense),net:

Gain from bargain

 purchase                          -       16,526            -       16,526

Other income (expense),

 net:

Interest expense and

 finance cost                (10,101)      (8,244)     (18,929)     (16,469)

Gain on interest rate

 swap agreement                  808            -        1,447            -

Interest and other

 income                          509          123          657          281

                         -----------  -----------  -----------  -----------

Total other expense, net      (8,784)      (8,121)     (16,825)     (16,188)

                         -----------  -----------  -----------  -----------

Net income                     3,370       15,147        6,595       17,541

                         -----------  -----------  -----------  -----------

Preferred interest in

 net income attributable

 to preferred unit

 holders                       4,159            -        4,159            -

General Partner's

 interest in

 Partnership's

 (loss)/net income               (16) $       303  $        49  $       351

Limited Partners'

 interest in

 Partnership's net

 (loss) / income         $      (773) $    14,844  $     2,387  $    17,190

Net (loss) / income per:

Common unit (basic and

 diluted)                      (0.01)        0.38         0.03         0.44

Weighted-average units

 outstanding:

Common units (basic and

 diluted)                 68,187,547   38,756,675   68,186,476   37,958,265

Comprehensive income:

Partnership's net income       3,370  $    15,147        6,595  $    17,541

Other Comprehensive

 income:

Unrealized gain on

 derivative instruments        5,668        3,781        9,840        8,628



                         -----------  -----------  -----------  -----------

Comprehensive income           9,038       18,928       16,435       26,169

                         -----------  -----------  -----------  -----------







Capital Product Partners L.P.

Unaudited Condensed Consolidated Balance Sheets

(In thousands of United States Dollars, except number of units and earnings

 per unit)





                                                                   As of

                                                     As of      December 31,

                                                 June 30, 2012      2011

Assets

Current assets

Cash and cash equivalents                        $      40,130 $      53,370

Trade accounts receivable                                1,900         3,415

Due from related parties                                    33             -

Prepayments and other assets                             1,214         1,496

Inventories                                              1,893         4,010

                                                 ------------- -------------

Total current assets                                    45,170        62,291

                                                 ------------- -------------

Fixed assets

Vessels, net                                         1,031,445     1,073,986

                                                 ------------- -------------

Total fixed assets                                   1,031,445     1,073,986

                                                 ------------- -------------

Other non-current assets

Above market acquired charters                          47,215        51,124

Deferred charges, net                                    2,017         2,138

Restricted cash                                         10,000         6,750

                                                 ------------- -------------

Total non-current assets                             1,090,677     1,133,998

                                                 ------------- -------------

Total assets                                     $   1,135,847 $   1,196,289

                                                 ------------- -------------

Liabilities and Partners' Capital

Current liabilities

Current portion of long-term debt                $           - $      18,325

Trade accounts payable                                   6,488         8,460

Due to related parties                                   9,023        10,572

Derivative instruments                                   1,389         8,255

Accrued liabilities                                      4,939         2,286

Deferred revenue                                         8,419         7,739

                                                 ------------- -------------

Total current liabilities                               30,258        55,637

                                                 ------------- -------------

Long-term liabilities

Long-term debt                                         463,514       615,255

Deferred revenue                                         2,814         3,649

Derivative instruments                                       -         4,422

                                                 ------------- -------------

Total long-term liabilities                            466,328       623,326

                                                 ------------- -------------

Total liabilities                                      496,586       678,963

                                                 ------------- -------------

Partners' capital                                      639,261       517,326

                                                 ------------- -------------

Total liabilities and partners' capital          $   1,135,847 $   1,196,289

                                                 ------------- -------------







Capital Product Partners L.P.

Unaudited Condensed Consolidated Statements of Cash Flows

(In thousands of United States Dollars)



                                                   For the six-month period

                                                      ended June 30,

                                                    2012           2011

Cash flows from operating activities:

Net income                                     $       6,595  $      17,541

Adjustments to reconcile net income to net

 cash provided by operating activities:

Vessel depreciation                                   24,221         16,350

Gain from bargain purchase                                 -        (16,526)

Amortization of deferred charges                         304            302

Gain on interest rate swap agreements                 (1,447)             -

Gain on sale of vessel to third parties               (1,296)             -

Amortization of above market acquired charters         3,909          1,538

Equity compensation expense                            1,991          1,159

Changes in operating assets and liabilities:

Trade accounts receivable                              1,515            (75)

Due from related parties                                 (33)            (1)

Prepayments and other assets                             282           (180)

Inventory                                              2,117           (189)

Trade accounts payable                                (2,004)         1,689

Due to related parties                                (1,424)         1,048

Accrued liabilities                                     (340)            22

Deferred revenue                                        (155)         1,388

                                               -------------  -------------

Net cash provided by operating activities             34,235         24,066

                                               -------------  -------------

Cash flows from investing activities:

Vessel acquisitions and improvements                    (185)       (26,634)

Additions to restricted cash                          (3,250)          (250)

Net proceeds from sale of vessel to third

 parties                                              19,675              -

                                               -------------  -------------

Net cash provided by / (used in) investing

 activities                                           16,240        (26,884)

                                               -------------  -------------

Cash flows from financing activities:

Net proceeds from issuance of Partnership

 units                                               139,400          1,470

Proceeds from issuance of long-term debt                   -         25,000

Loan issuance costs                                     (133)          (250)

Payments of long-term debt                          (170,066)             -

Dividends paid                                       (32,916)       (18,005)

                                               -------------  -------------

Net cash (used in)/ provided by financing

 activities                                          (63,715)         8,215

                                               -------------  -------------

Net (decrease) / increase in cash and cash

 equivalents                                         (13,240)         5,397

Cash and cash equivalents at beginning of

 period                                               53,370         32,471

                                               -------------  -------------

Cash and cash equivalents at end of period            40,130         37,868

                                               -------------  -------------

Supplemental cash flow information

Cash paid for interest                         $      18,432  $      15,804

Non-Cash Investing and Financing Activities

Units issued to acquire Patroklos                          -         57,056

Capitalized vessel costs included in

 liabilities                                              59            529

Unpaid private placement costs                         2,975              -

Acquisition of above market time charter                   -         48,551

Unpaid loan issuance costs                                 -             26







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 and deferred revenue. In prior periods the Partnership designated a separate reserve in its calculation of Operating Surplus for "Replacement Capital Expenditures." The intent of this reserve is to invest, rather than distribute, an amount of cash flow each quarter so that the Partnership will be able to replace vessels in its fleet as those vessels reach the end of their useful lives. Based on current estimates of future vessel replacement costs, prior levels of Replacement Capital Expenditure reserves and investment returns from previous Replacement Capital Expenditure reserves, the Board of Directors has determined not to reserve additional Replacement Capital Expenditures for the second quarter. The Board of Directors will continue to review its Replacement Capital Expenditure requirements on a quarterly basis. 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 three-month period ended June 30, 2012.




                                                        For the three-month

Reconciliation of Non-GAAP Financial Measure -             period ended

 Operating Surplus                                         June 30, 2012



Net income                                              $             3,370

Adjustments to reconcile net income to net cash

 provided by operating activities

Depreciation and amortization                                        12,328

Deferred revenue                                                      1,531

Gain on sale of vessel                                                 (341)

                                                        -------------------

OPERATING SURPLUS PRIOR TO CLASS B PREFERRED UNITS

 DISTRIBUTION                                                        16,888

                                                        -------------------

Class B preferred units distribution                                 (4,159)

                                                        -------------------

ADJUSTED OPERATING SURPLUS                                           12,729

                                                        -------------------

Reduction in recommended reserves                                     3,729

                                                        -------------------

AVAILABLE CASH                                          $            16,458

                                                        -------------------





Contact Details:

Capital GP L.L.C.

Ioannis Lazaridis

CEO and CFO

+30 (210) 4584 950

E-mail: i.lazaridis@capitalpplp.com



Capital Maritime & Trading Corp.Jerry Kalogiratos

Finance Director

+30 (210) 4584 950

j.kalogiratos@capitalpplp.com



Investor Relations / Media

Matthew AbenanteCapital Link, Inc. (New York)

Tel. +1-212-661-7566

E-mail: cplp@capitallink.com



Source: Capital Product Partners L.P.

News Provided by Acquire Media