Oct 31, 2008

Capital Product Partners L.P. Announces Strong Third Quarter Financial Results

ATHENS, Greece, Oct 31, 2008 (GlobeNewswire via COMTEX News Network) -- Capital Product Partners L.P. (the "Partnership"), (Nasdaq:CPLP), an international owner of modern double-hull tankers, today released its financial results for the third quarter ended September 30, 2008.

The Partnership's net income for the quarter ended September 30, 2008 was $15.7 million, or $0.56 per limited partnership unit, which is up from $0.50 per unit in the previous quarter ended June 30, 2008 and up from $0.35 per unit in the third quarter of 2007. The higher number of vessels in the fleet and growth in profit sharing revenue drove these increases.

Operating surplus for the period was a record $18.7 million, up from $15.7 million in the previous quarter. Operating surplus is a non-GAAP financial measure used by certain investors to measure the financial performance of the Partnership and other master partnerships. (Please see Appendix A for a reconciliation of this non-GAAP measure to net income.)

Revenues for the third quarter were $36.0 million, consisting of $29.4 million fixed revenue from time charter agreements and $6.6 million in profit sharing revenues. The high level of profit sharing revenue is a result of an especially strong product tanker market as well as a solid crude tanker market during the quarter and illustrates the upside potential of the Partnership's chartering strategy.

Total operating expenses were $13.9 million, including $6.5 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, $6.5 million in depreciation and $0.7 million in general and administrative expenses. Net interest expense and finance cost for the quarter totaled $6.5 million.

Ioannis Lazaridis, Chief Executive Officer and Chief Financial Officer of Capital Product Partners' general partner, said "The record third quarter results enabled us to maintain our unit distribution coverage at high levels."

The clean spot product market strengthened for the second consecutive quarter with rates driven by continued U.S. exports of distillates to Europe as well as the effect of tropical storms and of hurricane Ike at the end of the quarter, which resulted in lower refinery utilization and higher imports to the U.S. The third quarter market for suezmax crude tankers was overall solid with rates softening in August from the record highs of the second quarter, while improving in September. Activity in the product time-charter market increased in the third quarter with rates staying at high levels.

Mr. Lazaridis added, "During the third quarter we took advantage of the strong time-charter market and extended the time charter agreements for the Agisilaos and the Arionas at gross rates of $20,000 (net rates $19,750) per day for an additional 13 months. The new time charter rates are higher than the rates the vessels will be earning at the end of their current time-charters. Both time charter agreements will also continue to be subject to the same profit sharing arrangements they are currently under which allows each party to share additional revenues above the base rate on a 50/50 basis. We are very pleased to note that almost all of our fleet is under charter for 2009."

On August 20, 2008, the Partnership took delivery of its eighteenth tanker, the Aris II. The Aris II is the third of three 51,000 dwt MR chemical/product tanker sister vessels, all of which are under 10-year bareboat charters. The vessel's purchase price was funded with debt through draw-downs on the Partnership's revolving credit facilities and with $2 million in cash. The Partnership has no further contractual obligations for additional vessels, but has a right of first refusal on six MR product tankers from Capital Maritime if medium-to long-term charters are arranged for them.

As of September 30, 2008, the Partnership's long-term debt was $474 million and partners' equity was $199 million. Current undrawn debt facilities amount to $246 million.

On October 24, 2008, the Board of Directors of the Partnership declared a cash distribution for the third quarter of $0.41 per unit, unchanged from the previous cash distribution of $0.41 per unit, and 6.5 percent higher than the 3Q 2007 distribution. The cash distribution will be paid on November 17, 2008, to unit holders of record on November 7, 2008.

Mr. Lazaridis concluded, "Today we face a severe deterioration in the banking and credit world as well as the near certainty of a major global economic slowdown, whose duration is very difficult to forecast and which will significantly impact world trade. At the same time vessels' cost environment continues to be inflationary. In this context we seek to maintain high distribution coverage and a strong balance sheet. Our revolving credit facilities are non-amortizing until June 2012 for the $370 million facility and until March 2013 for the $350 million facility. With $246 million in remaining undrawn credit facilities and access to the sponsor's fleet of modern vessels and newbuildings and relationships with charterers, we believe we are adequately placed to face the upcoming market."

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 +1 866-793-4279 (U.S. and Canada), or +1 703-621-9126 (international); reference number 631019. 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 www.capitalpplp.com. An audio webcast of the conference call will also be accessible through 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. Capital Product Partners L.P. owns 18 modern vessels, including 15 MR tankers, two small product tankers and one Suezmax crude oil tanker. All 18 vessels are under medium to long-term charters to BP Shipping Limited, Morgan Stanley Capital Group Inc., Overseas Shipholding Group, Shell International Trading & Shipping Company Ltd., and Trafigura Beheer B.V. For more information about the Partnership, please visit our website: www.capitalpplp.com

Forward Looking Statement:

The statements in this press release that are not historical facts, including expected duration and expiration dates of our charters and potential future growth, 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.

CPLP-F



 Capital Product Partners L.P.
 Unaudited Condensed Consolidated and Predecessor Combined Statements
  of Income
 (Notes 1-4)
 (In thousands of United States dollars, except number of units and
  earnings per unit)
 ---------------------------------------------------------------------

                         For the three month      For the nine month
                             period ended            period ended
                             September 30,           September 30,
                           2008        2007        2008        2007

 ---------------------------------------------------------------------
 Revenues                   36,037      24,104      95,292      57,563
 ---------------------------------------------------------------------

 Expenses:
 Voyage expenses               264       1,956         826       2,428
 Vessel operating
  expenses - related
  party                      6,474       3,858      18,064       7,424
 Vessel operating
  expenses                      --       1,191       3,560       5,023
 General and
  administrative
  expenses                     672         449       2,073         877
 Depreciation and
  amortization               6,524       4,399      18,208       9,902
 ---------------------------------------------------------------------
 Operating income           22,103      12,251      52,561      31,909
 ---------------------------------------------------------------------
 Other income (expense),
  net:
 Interest expense and
  finance cost              (6,779)     (3,350)    (18,294)     (7,862)
 Loss on interest rate
  agreements                    --          --          --      (3,763)
 Interest income               319         259         785         421
 Foreign currency
  gain/(loss), net               7         (17)        (49)        (35)
 ---------------------------------------------------------------------
 Total other income
  (expense), net            (6,453)     (3,108)    (17,558)    (11,239)
 ---------------------------------------------------------------------
 Net income                 15,650       9,143      35,003      20,670
 ---------------------------------------------------------------------
 Less:
 Net income attributable
  to predecessor
  operations                    --      (1,193)      1,504      (7,783)
 ---------------------------------------------------------------------
 Partnership's net
  income                    15,650       7,950      36,507      12,887
 =====================================================================
 General Partner's
  interest in
  Partnership's net
  income                $    1,657  $      159  $    1,572  $      258
 Limited Partners'
  interest in
  Partnership's net
  income                    13,993       7,791      34,935      12,629
 Net income per:
  * Common units (basic
    and diluted)              0.56        0.38        1.46        0.74
  * Subordinated units
    (basic and diluted)       0.56        0.30        1.46        0.30
  * Total units (basic
    and diluted)              0.56        0.35        1.46        0.57
 ---------------------------------------------------------------------
 Weighted-average units
  outstanding:
  * Common units (basic
    and diluted)        16,011,629  13,512,500  15,166,867  13,512,500
  * Subordinated units
    (basic and diluted)  8,805,522   8,805,522   8,805,522   8,805,522
  * Total units (basic and
    diluted)            24,817,151  22,318,022  23,972,389  22,318,022


 Capital Product Partners L.P.
 Unaudited Condensed Consolidated and Predecessor Combined Balance
  Sheets
 (Notes 1-4)
 (In thousands of United States dollars,)

                                            September 30, December 31,
                                                2008         2007
 ---------------------------------------------------------------------
 Assets
 Current assets
 Cash and cash equivalents                      $  7,677      $ 19,919
 Short term investment                            25,500            --
 Trade accounts receivable                         3,058         2,600
 Due from related parties                             --         4,262
 Prepayments and other assets                        582           410
 Inventories                                          --           320
 ---------------------------------------------------------------------
 Total current assets                             36,817        27,511
 ---------------------------------------------------------------------
 Fixed assets
 Vessels, net                                    648,430       525,199
 ---------------------------------------------------------------------
 Total fixed assets                              648,430       525,199
 ---------------------------------------------------------------------
 Other non-current assets
 Deferred charges, net                             2,834         1,031
 Derivative instruments                              773            --
 Restricted cash                                   4,500         3,250
 ---------------------------------------------------------------------
 Total non-current assets                        656,537       529,480
 ---------------------------------------------------------------------
 Total assets                                    693,354      $556,991
 ---------------------------------------------------------------------

 Liabilities and Partners' / Stockholders' Equity
 Current liabilities
 Current portion of long-term debt               $    --      $    768
 Current portion of related party long-term debt      --         5,933
 Trade accounts payable                              357         1,271
 Due to related parties                              117            65
 Accrued liabilities                                 601           763
 Deferred revenue                                    385         3,473
 ---------------------------------------------------------------------
 Total current liabilities                         1,460        12,273
 ---------------------------------------------------------------------
 Long-term liabilities
 Long-term debt                                  474,000       281,812
 Long-term related party debt                         --        62,984
 Deferred revenue                                  1,410           690
 Derivative instruments                           17,619        14,051
 ---------------------------------------------------------------------
 Total long-term liabilities                     493,029       359,537
 ---------------------------------------------------------------------
 Total liabilities                               494,489       371,810
 ---------------------------------------------------------------------

 Stockholders' Equity
 Common stock                                         --            --
 Additional paid in capital - Predecessor             --        18,060
 Retained earnings - Predecessor                      --         5,182
 Partners' Equity
 General Partner interest                          5,080         3,444
 Limited Partners
 - Common                                        126,265       102,130
 - Subordinated                                   80,603        66,653
 Accumulated other comprehensive loss            (13,083)      (10,288)
 ---------------------------------------------------------------------
 Total partners' / stockholders' equity          198,865       185,181
 ---------------------------------------------------------------------
 Total liabilities and partners' / stockholders'
  equity                                         693,354      $556,991
 ---------------------------------------------------------------------


 Capital Product Partners L.P.
 Unaudited Condensed Consolidated and Predecessor Combined Statements
  of Cash Flows
 (Notes 1-4)
 (In thousands of United States dollars)
 ---------------------------------------------------------------------
                                             For the nine month period
                                                ended September 30,
                                                2008           2007
 Cash flows from operating activities:
 Net income                                     $ 35,003    $  20,670
 Adjustments to reconcile net income to net
  cash provided by operating activities:
 Vessel depreciation and amortization             18,208        9,902
 Amortization of deferred charges                    310          121
 Loss on interest rate swap agreement                 --        3,763
 Changes in operating assets and
  liabilities:
 Trade accounts receivable                        (1,495)      (3,394)
 Due from related parties                           (235)      (3,880)
 Prepayments and other assets                       (525)        (311)
 Inventories                                         177         (829)
 Trade accounts payable                              933        1,530
 Due to related parties                            1,246        3,700
 Accrued liabilities                                 213          (90)
 Deferred revenue                                 (2,368)       8,296
 Dry docking expenses paid                          (251)        (921)
 ---------------------------------------------------------------------
 Net cash provided by operating activities        51,216       38,557
 ---------------------------------------------------------------------
 Cash flows from investing activities:
 Vessel acquisitions                            (200,939)    (331,800)
 Increase of restricted cash                      (1,250)      (3,250)
 Purchase of short term investment (Note 4)      (25,500)          --
 ---------------------------------------------------------------------
 Net cash used in investing activities          (227,689)    (335,050)
 ---------------------------------------------------------------------
 Cash flows from financing activities:
 Proceeds from issuance of long-term debt        199,500      305,051
 Due to related party                             60,543      109,711
 Payments of long-term debt                       (8,080)     (16,333)
 Payments of related party debt/financing        (52,463)        (893)
 Loan issuance costs                              (1,870)      (1,092)
 Payment of offering expenses                       (134)          --
 Excess of purchase price over book value of
  vessels acquired from entity under
  common control                                  (3,755)     (80,866)
 Dividends paid                                  (29,508)     (33,258)
 Cash balance that was distributed to the
  previous owner                                      (2)      (2,251)
 Capital contributions by predecessor                 --       31,279
 ---------------------------------------------------------------------
 Net cash provided by financing activities       164,231      311,348
 ---------------------------------------------------------------------

 Net (decrease) / increase in cash and cash
  equivalents                                    (12,242)      14,855
 Cash and cash equivalents at beginning of
  period                                          19,919        1,239
 ---------------------------------------------------------------------
 Cash and cash equivalents at end of period     $  7,677    $  16,094
 ---------------------------------------------------------------------

 Supplemental Cash Flow information
 Cash paid for interest                         $ 12,662    $   9,188
 Units issued to acquire vessel owning
  company of M/T Amore Mio II                   $ 37,739
 Units issued to acquire vessel owning
  company of M/T Aristofanis                    $ 10,066
 Change in accrued and payable offering
  expenses                                      $    109

Notes

(1) The unaudited condensed consolidated and predecessor combined financial statements of income and cash flows for the nine month period ended September 30, 2008 include the results of operations of M/T Amore Mio II and M/T Aristofanis which were acquired from an entity under common control on March 27, 2008, and April 30, 2008, respectively, as though the transfers had occurred at the beginning of the earliest period presented. The unaudited condensed consolidated and predecessor combined statements of income and cash flows for the nine month period ended September 30, 2007 include the results of operations of M/T Attikos, M/T Amore Mio II and M/T Aristofanis which were acquired from an entity under common control on September 24, 2007, March 27, 2008 and April 30, 2008, respectively, as though the transfer had occurred at the beginning of the earliest period presented. The unaudited condensed consolidated and predecessor combined balance sheet as of December 31, 2007 has been retroactively adjusted to include M/T Amore Mio II and M/T Aristofanis assets, liabilities and owners equity.

(2) On January 29, 2008, June 17, 2008 and August 20, 2008 the Partnership acquired from Capital Maritime the shares of the vessel owning companies of M/T Alexandros II, M/T Aristotelis II, and M/T Aris II for a total purchase price of $48,000 each. The vessels have been recorded in the Partnership's financial statements at the amount of $46,954, $46,706 and $46,585, respectively, which were reflected in Capital Maritime's consolidated financial statements, which differ from the acquisition price by $1,046, $1,294 and $1,415, respectively. The amount of the purchase price in excess of Capital Maritime's basis of the assets of $3,755 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, M/T Aristotelis II, and M/T Aris II were delivered to Capital Maritime from the shipyard on January 29, 2008, June 17, 2008, and August 20, 2008, respectively, and on the same date the Partnership acquired the shares of the respective vessel owning companies. These vessel owning companies did not have an operating history, as such, there is no information to retroactively adjust that should be considered. Accordingly the M/T Alexandros II, the M/T Aristotelis II and the M/T Aris II were transferred to the Partnership at historical cost at the dates of transfer to the Partnership. All assets, liabilities and equity other than the relevant vessels, related charter agreements and related permits, which the vessel owning companies of the M/T Alexandros II, the M/T Aristotelis and the M/T Aris II had at the time of the transfer, were retained by Capital Maritime.

(3) On March 27, 2008 and April 30, 2008 the Partnership acquired from Capital Maritime the shares of the vessel owning companies of M/T Amore Mio II and M/T Aristofanis for a total consideration of $85,739 and $21,566 respectively. The acquisition of the shares of the vessel owning company of M/T Amore Mio II was funded by $2,000 from available cash, $46,000 through a drawn down from the new credit facility of $350,000, and the remaining amount through the issuance of 2,048,823 common units to Capital Maritime at a price of $18.42 per unit which represents the closing price of the Partnership's units on March 26, 2008 as quoted on Nasdaq Stock Exchange. The acquisition of the shares of the vessel owning company of M/T Aristofanis was funded by $11,500 through a drawn down from the new credit facility of $350,000, and the remaining amount through the issuance of 501,308 common units to Capital Maritime at a price of $20.08 per unit which represents the closing price of the Partnership's units on April 29, 2008 as quoted on Nasdaq Stock Exchange. M/T Amore Mio II and M/T Aristofanis have been recorded in the Partnership's financial statements at the amount of $85,146 and $10,831, respectively, reflecting their historical cost in Capital Maritime's consolidated financial statements, and differ from the acquisition price by $593 and $10,735 respectively. The amounts of the purchase price in excess of Capital Maritime's basis of the M/T Amore Mio II and M/T Aristofanis of $593 and $10,735, respectively, were recognized as a reduction of partners' equity. 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 companies of M/T Amore Mio II and M/T Aristofanis 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.

(4) Short term investment consists of cash time deposit with original maturity of six months.



 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.


 Reconciliation of Non-GAAP Financial Measure -    For the three month
  Operating Surplus                                   period ended
                                                   September 30, 2008

 Net income                                                   $15,650

 Adjustments to reconcile net income to net cash
  provided by operating activities
 Depreciation and amortization                        6,584
 Deferred revenue                                       162     6,746
 ---------------------------------------------------------------------
 NET CASH PROVIDED BY OPERATING ACTIVITIES                     22,396
 ---------------------------------------------------------------------

 Replacement Capital Expenditures                              (3,705)

 ---------------------------------------------------------------------
 OPERATING SURPLUS                                             18,691
 ---------------------------------------------------------------------

 Recommended reserves                                          (8,308)
 ---------------------------------------------------------------------
 AVAILABLE CASH                                                10,383
 ---------------------------------------------------------------------

This news release was distributed by GlobeNewswire, www.globenewswire.com

SOURCE: Capital Product Partners L.P.

Capital GP L.L.C.
          Ioannis Lazaridis, Chief Executive Officer and Chief 
           Financial Officer
          +30-210-458-4950 
          i.lazaridis@capitalpplp.com

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

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

News Provided by COMTEX