KNOT Offshore Partners LP Earnings Release—interim Results for the Period Ended December 31, 2025
Financial Highlights
For the three months ended
-
Generated total revenues of
$96.5 million , operating income of$8.4 million and a net loss of$6.2 million , after recording a$20.3 million non-cash impairment in respect of the vesselBodil Knutsen . When adjusted to remove the impact of the impairment, operating income for the quarter was$28.6 million and net income was$14.0 million . -
Generated Adjusted EBITDA1 of
$59.3 million . -
Reported
$137.0 million in available liquidity atDecember 31, 2025 , which was comprised of cash and cash equivalents of$89.0 million and undrawn revolving credit facility capacity of$48.0 million .
Other Partnership Highlights and Events
- Fleet operated with 99.5% utilization for scheduled operations in Q4 2025, and 96.4% utilization taking into account the scheduled drydocking of the Synnøve Knutsen, for which the relevant off-hire period occurred during Q4 2025.
-
On
January 7, 2026 , the Partnership declared a quarterly cash distribution of$0.026 per common unit with respect to Q4 2025, which was paid onFebruary 5, 2026 , to all common unitholders of record onJanuary 26, 2026 . On the same day, the Partnership declared a quarterly cash distribution to holders of Series A Convertible Preferred Units (“Series A Preferred Units”) with respect to Q4 2025 in an aggregate amount of$1.7 million . -
On
July 2, 2025 , the Board approved the establishment of a buyback program for up to$10 million of the Partnership’s common units. The program was concluded inOctober 2025 . During the entire period of the program, the Partnership repurchased a total of 384,739 common units for an aggregate purchase cost of$3.03 million (including aggregate commissions of$0.01 million ), at an average cost of$7.87 per common unit. Common units repurchased under the program were cancelled; -
On
October 20, 2025 , Knutsen Shuttle Tankers 35 AS, the Partnership’s wholly-owned subsidiary which owns the vessel Synnøve Knutsen, entered into a new$71.1 million senior secured term loan facility withMUFG Bank (Europe) N.V. . This new facility replaced the previous facility secured by the Synnøve Knutsen. -
In late
October 2025 , the Synnøve Knutsen commenced a scheduled drydocking, following completion of a conventional tanker charter which utilised her voyage toEurope . This drydocking completed in midDecember 2025 ;
| ____________________ |
|
1 EBITDA and Adjusted EBITDA are non-GAAP financial measures used by management and external users of the Partnership’s financial statements. Please see Appendix A for definitions of EBITDA and Adjusted EBITDA and a reconciliation to net income, the most directly comparable GAAP financial measure. |
-
On
October 31, 2025 , the Partnership received an unsolicited non-binding proposal fromKnutsen NYK Offshore Tankers AS (“Knutsen NYK” or “KNOT”), pursuant to which KNOT proposed to acquire through a wholly-owned subsidiary all publicly held common units of the Partnership in exchange for$10 in cash per unit (the “KNOT Offer”). The Conflicts Committee of the Partnership’s Board, which is comprised of only non-KNOT-affiliated directors, retainedEvercore Group L.L.C., Richards, Layton & Finger, P.A . andIGB Group as independent advisors to assist it in evaluating the KNOT Offer. The Conflicts Committee and its independent advisors reviewed the KNOT Offer carefully and held a series of discussions with KNOT regarding the potential transaction since receiving the proposal. Following such discussions, onMarch 19, 2026 , the parties announced that they were not able to reach an agreement and have therefore terminated discussions regarding the KNOT Offer. -
On
November 4, 2025 , theVigdis Knutsen began operating under a bareboat charter, following the previously-announced exercise of an option held by Shell to switch from the previous time charter operation. This bareboat charter is for a fixed period expiring in 2030 plus a charterer’s option for a further two years; -
On
November 17, 2025 , the Partnership closed the refinancing of the second of its two$25 million revolving credit facilities, with the facility being rolled over withSBI Shinsei Bank, Limited ; -
On
November 21, 2025 , a time charter for the Fortaleza Knutsen was executed with KNOT, to commence in Q2 2026 for a fixed period of one year plus two charterer’s options each for one additional year. It is anticipated that the Fortaleza Knutsen will operate in theNorth Sea ; -
On each of
December 15, 2025 ,December 22, 2025 andJanuary 5, 2026 , the Partnership sought to convene the 2025 Annual Meeting of Unitholders. However, on each of these occasions, an insufficient number of unitholders were represented for the required quorum to be met, and so no business was conducted. -
Prospectively from
January 1, 2026 , the Partnership changed the useful life estimate of each of the vessels in its fleet from 23 years to 20 years due to prevailing longer term market trends. This change will increase the non-cash accounting depreciation charge in all future quarters, beginning in the first quarter of 2026. However, this change does not prevent vessels from being utilized beyond 20 years, should a market opportunity arise; -
On
January 5, 2026 , we exercised our option to continue the time charter of theHilda Knutsen with Shell through toMarch 2027 ; -
In early
January 2026 , theTuva Knutsen commenced a scheduled drydocking, following completion of a conventional cargo voyage which utilized her voyage toEurope . This drydocking completed in earlyMarch 2026 ; -
In
mid-February 2026 , theBodil Knutsen commenced a scheduled drydocking, following completion of a conventional cargo voyage which utilized her voyage to the yard. This drydocking completed in lateMarch 2026 ; -
On
February 16, 2026 , theTordis Knutsen experienced a breakdown of its diesel generator, which has required the vessel to go off-hire until repairs are completed, which is expected to be inMay 2026 . Under its loss of hire insurance policies, the Partnership anticipates being compensated by insurance for the extent to which, as a consequence of this breakage, the Tordis Knutsen’s earnings fall short of a contractual hire rate, commencing 14 days after the date of the breakage.The Partnership also anticipates that the repair cost will be covered by insurance, in excess of a deductible of$150,000 ; and -
In
March 2026 , the final insurance claim payment in the amount of$1.8 million was received in respect of loss of hire for theWindsor Knutsen , which had arisen from required thruster repairs carried out over March –May 2025 .
As of the date of this release and including contractual updates since
In
Against this backdrop, we continue to believe that growth of offshore oil production in shuttle tanker-serviced fields across both
As the largest global owner of shuttle tankers, along with our Sponsor, and with a market-leading position in the fastest-growing shuttle tanker region of offshore
Financial Results Overview
Results for Q4 2025 (compared to those for the three months ended
-
Revenues of
$96.5 million in Q4 2025 ($96.9 million in Q3 2025), reflecting the stability of our commercial model. -
Vessel operating expenses of
$34.7 million in Q4 2025 ($33.7 million in Q3 2025). The increase is primarily due to bunker fuel costs related to one vessel in dry dock. -
Depreciation of
$30.6 million in Q4 2025 ($30.9 million in Q3 2025). -
Impairment in respect of the
Bodil Knutsen of$20.3 million was recognized in Q4 2025, while there were no impairments in Q3 2025. In accordance with US GAAP, the Partnership’s fleet is regularly assessed for impairment as events or changes in circumstances may indicate that a vessel’s net carrying value exceeds the net undiscounted cash flows expected to be generated over its remaining useful life, and in such situation the carrying amount of the vessel is reduced to its estimated fair value. -
General and administrative expenses of
$2.5 million in Q4 2025 ($1.5 million in Q3 2025). The increase is primarily due to professional fees relating to the KNOT Offer. -
Operating income consequently of
$8.4 million in Q4 2025 ($30.7 million in Q3 2025). When adjusted to remove the impact of the impairment, operating income for Q4 2025 was$28.6 million . -
Interest expense of
$15.3 million in Q4 2025 ($16.5 million in Q3 2025). -
Realized (i.e. cash) gain on derivative instruments of
$1.7 million in Q4 2025 (gain of$2.2 million in Q3 2025), and unrealized (i.e. non-cash) loss of$1.3 million in Q4 2025 (unrealized loss of$1.8 million in Q3 2025). Together, there was a realized and unrealized gain on derivative instruments of$0.4 million in Q4 2025 (gain of$0.4 million in Q3 2025). -
A net loss consequently of
$6.2 million in Q4 2025 (net income of$15.1 million in Q3 2025). When adjusted to remove the impact of the impairment, net income in Q4 2025 was$14.0 million .
By comparison with the three months ended
-
A decrease of
$26.3 million in operating income (to$8.4 million in Q4 2025 from operating income of$34.7 million in Q4 2024). When adjusted to remove the impact of the impairment, operating income in Q4 2025 was$28.6 million , representing a decrease of$6.1 million from Q4 2024, primarily due to extraordinary loss of hire insurance recoveries of$5.9 million in Q4 2024. -
An increase of
$2.8 million in finance expense (to finance expense of$14.2 million in Q4 2025 from finance expense of$11.4 million in Q4 2024), primarily due to a reduction in the unrealized and realized gain on derivative instruments in Q4 2025 compared to that in Q4 2024, albeit somewhat offset by lower interest expense in Q4 2025 compared to that in Q4 2024. -
A decrease of
$29.5 million in net income (to a net loss of$6.2 million in Q4 2025 from net income of$23.3 million in Q4 2024). When adjusted to remove the impact of the impairment, net income in Q4 2025 was$14.0 million , representing a decrease of$9.3 million from Q4 2024.
Financing and Liquidity
As of
The Partnership’s total interest-bearing obligations outstanding as of
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sale & |
|
Period |
|
|
|
|
|
|
|
||
|
( |
|
Leaseback |
|
repayment |
|
Balloon repayment |
|
Total |
|
||||
|
2026 |
|
$ |
20,258 |
|
$ |
78,685 |
|
$ |
284,203 |
|
$ |
383,146 |
|
|
2027 |
|
|
21,246 |
|
|
38,613 |
|
|
156,679 |
|
|
216,538 |
|
|
2028 |
|
|
22,345 |
|
|
17,979 |
|
|
78,824 |
|
|
119,148 |
|
|
2029 |
|
|
23,373 |
|
|
4,738 |
|
|
— |
|
|
28,111 |
|
|
2030 |
|
|
24,515 |
|
|
4,738 |
|
|
47,387 |
|
|
76,640 |
|
|
2031 and thereafter |
|
|
136,050 |
|
|
— |
|
|
— |
|
|
136,050 |
|
|
Total |
|
$ |
247,787 |
|
$ |
144,753 |
|
$ |
567,093 |
|
$ |
959,633 |
|
As of
As of
On
On
Assets Owned by Knutsen NYK
Pursuant to the omnibus agreement the Partnership entered into with Knutsen NYK at the time of its initial public offering, the Partnership has the option to acquire from Knutsen NYK any offshore shuttle tankers that Knutsen NYK acquires or owns that are employed under charters for periods of five or more years.
There can be no assurance that the Partnership will acquire any additional vessels from Knutsen NYK. Any such acquisition would be subject to the approval of the Conflicts Committee of the Partnership’s Board of Directors.
As of the date of this release, Knutsen NYK owns, or has ordered, the following vessels and has entered into the following charters:
-
In
July 2022 ,Frida Knutsen was delivered to Knutsen NYK from the yard inKorea and commenced inDecember 2022 on a seven-year time charter contract with Eni for operation inNorth Sea . The charterer has options to extend the charter by up to a further three years. -
In
August 2022 ,Sindre Knutsen was delivered to Knutsen NYK from the yard inKorea and commenced inSeptember 2023 on a five-year time charter contract with Eni for operation in theNorth Sea . The charterer has options to extend the charter by up to a further five years. -
In
February 2024 , Knutsen NYK entered into a new ten-year time charter contract with Petrobras for each of three vessels to be constructed and which will operate inBrazil , where the charterer has an option to extend each charter by up to five further years. The vessels will be built inChina and are expected to be delivered over 2026 - 2027. -
In
August 2024 , Knutsen NYK entered into a new seven-year time charter contract with Petrorio for a vessel to be constructed and which will operate inBrazil , where the charterer has an option to extend the charter by up to eight further years. The vessel will be built inChina and is expected to be delivered early in 2027. -
In
October 2024 ,Hedda Knutsen was delivered to Knutsen NYK from the yard inChina and commenced inDecember 2024 on a ten-year time charter contract with Petrobras for operation inBrazil . Petrobras has the option to extend the charter by up to five further years. -
In
March 2025 , Knutsen NYK entered into a new seven-year time charter contract with Equinor for a vessel to be constructed and which will operate inBrazil , where the charterer has an option to extend the charter by up to thirteen further years. The vessel will be built inChina and is expected to be delivered early in 2028. -
In
August 2025 , Knutsen NYK entered into a new seven-year charter contract with Repsol for one vessel firm with an option to charter one further vessel, both to operate inBrazil . The firm vessel has already been ordered, while the optional vessel remains subject to declaration by the charterer. The charterer has an option to extend the firm charter by up to five additional years. The vessel(s) will be built inChina and the firm vessel is expected to be delivered in early 2028. -
In
September 2025 ,Eli Knutsen was delivered to Knutsen NYK from the yard inChina and commenced inOctober 2025 on a fifteen-year time charter contract with Petrobras for operation inBrazil . Petrobras has the option to extend the charter by up to five further years. -
In
December 2025 , Knutsen NYK entered into a new ten-year time charter contract with an oil major for a vessel to be constructed and which will operate inBrazil , where the charterer has an option to extend the charter by up to five further years. The vessel will be built inChina and is expected to be delivered early in 2028. -
In
January 2026 , Knutsen NYK entered into a new five-year time charter contract with an oil major for a vessel to be constructed and which will operate inBrazil , where the charterer has an option to extend the charter by up to five further years. The vessel will be built inChina and is expected to be delivered early in 2028.
Outlook
As at
Following a protracted period of muted demand in the
On
Looking ahead, based on supply and demand factors with significant forward visibility and committed capital from industry participants, we believe that the overall medium and long-term outlook for the shuttle tanker market remains favourable.
In the meantime, the Partnership intends to pursue long-term visibility from its charter contracts, build its liquidity, pursue accretive dropdown transactions supportive of long-term cash flow generation, and position itself to benefit from its market-leading role in an improving shuttle tanker market.
The Partnership’s financial information for the year ended
About
|
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
Three Months Ended |
|
Year Ended |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
( |
|
2025 |
|
2025 |
|
2024 |
|
2025 |
|
2024 |
||||||||||
|
Time charter and bareboat revenues |
|
$ |
95,945 |
|
|
$ |
96,329 |
|
|
$ |
84,434 |
|
|
$ |
361,185 |
|
|
$ |
306,915 |
|
|
Voyage revenues (1) |
|
|
— |
|
|
|
— |
|
|
|
438 |
|
|
|
466 |
|
|
|
3,628 |
|
|
Loss of hire insurance recoveries |
|
|
— |
|
|
|
— |
|
|
|
5,892 |
|
|
|
607 |
|
|
|
5,970 |
|
|
Other income |
|
|
542 |
|
|
|
538 |
|
|
|
491 |
|
|
|
2,185 |
|
|
|
2,086 |
|
|
Total revenues |
|
|
96,487 |
|
|
|
96,867 |
|
|
|
91,255 |
|
|
|
364,443 |
|
|
|
318,599 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Gain from disposal of vessel |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,342 |
|
|
|
703 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Vessel operating expenses |
|
|
34,693 |
|
|
|
33,724 |
|
|
|
26,205 |
|
|
|
132,030 |
|
|
|
108,519 |
|
|
Voyage expenses and commission (2) |
|
|
35 |
|
|
|
— |
|
|
|
430 |
|
|
|
1,746 |
|
|
|
3,600 |
|
|
Depreciation |
|
|
30,627 |
|
|
|
30,940 |
|
|
|
28,425 |
|
|
|
119,703 |
|
|
|
111,817 |
|
|
Impairment (3) |
|
|
20,259 |
|
|
|
— |
|
|
|
— |
|
|
|
20,259 |
|
|
|
16,384 |
|
|
General and administrative expenses |
|
|
2,507 |
|
|
|
1,540 |
|
|
|
1,530 |
|
|
|
7,398 |
|
|
|
6,067 |
|
|
Total operating expenses |
|
|
88,121 |
|
|
|
66,204 |
|
|
|
56,590 |
|
|
|
281,136 |
|
|
|
246,387 |
|
|
Operating income (loss) |
|
|
8,366 |
|
|
|
30,663 |
|
|
|
34,665 |
|
|
|
84,649 |
|
|
|
72,915 |
|
|
Finance income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Interest income |
|
|
1,088 |
|
|
|
832 |
|
|
|
1,055 |
|
|
|
3,571 |
|
|
|
3,636 |
|
|
Interest expense |
|
|
(15,328 |
) |
|
|
(16,484 |
) |
|
|
(16,167 |
) |
|
|
(62,030 |
) |
|
|
(67,352 |
) |
|
Other finance expense |
|
|
(257 |
) |
|
|
(147 |
) |
|
|
(87 |
) |
|
|
(755 |
) |
|
|
(358 |
) |
|
Realized and unrealized gain (loss) on derivative instruments (4) |
|
|
414 |
|
|
|
376 |
|
|
|
4,560 |
|
|
|
(924 |
) |
|
|
6,798 |
|
|
Net gain (loss) on foreign currency transactions |
|
|
(109 |
) |
|
|
(87 |
) |
|
|
(772 |
) |
|
|
(89 |
) |
|
|
(943 |
) |
|
Total finance expense |
|
|
(14,192 |
) |
|
|
(15,510 |
) |
|
|
(11,411 |
) |
|
|
(60,227 |
) |
|
|
(58,219 |
) |
|
Income (loss) before income taxes |
|
|
(5,826 |
) |
|
|
15,153 |
|
|
|
23,254 |
|
|
|
24,422 |
|
|
|
14,696 |
|
|
Income tax expense |
|
|
(420 |
) |
|
|
(39 |
) |
|
|
(3 |
) |
|
|
(1,163 |
) |
|
|
(631 |
) |
|
Net income (loss) |
|
$ |
(6,246 |
) |
|
$ |
15,114 |
|
|
$ |
23,251 |
|
|
$ |
23,259 |
|
|
$ |
14,065 |
|
|
Weighted average units outstanding (in thousands of units): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Common units |
|
|
33,688 |
|
|
|
33,899 |
|
|
|
34,045 |
|
|
|
33,918 |
|
|
|
34,045 |
|
|
Class B units (5) |
|
|
252 |
|
|
|
252 |
|
|
|
252 |
|
|
|
252 |
|
|
|
252 |
|
|
|
|
|
640 |
|
|
|
640 |
|
|
|
640 |
|
|
|
640 |
|
|
|
640 |
|
| ___________________ | |
|
(1) |
Voyage revenues are revenues unique to spot voyages. |
|
(2) |
Voyage expenses and commission are expenses unique to spot voyages, including bunker fuel expenses, port fees, cargo loading and unloading expenses, agency fees and commission. |
|
(3) |
The carrying value of the |
|
(4) |
Realized gain (loss) on derivative instruments relates to amounts the Partnership actually received (paid) to settle derivative instruments, and the unrealized gain (loss) on derivative instruments relates to changes in the fair value of such derivative instruments, as detailed in the table below. |
|
|
|
Three Months Ended |
|
Year Ended |
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
( |
|
2025 |
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|||||||||
|
Realized gain (loss): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Interest rate swap contracts |
|
$ |
1,694 |
|
|
$ |
2,183 |
|
|
$ |
3,698 |
|
$ |
9,508 |
|
|
$ |
15,518 |
|
|
Total realized gain (loss): |
|
|
1,694 |
|
|
|
2,183 |
|
|
|
3,698 |
|
|
9,508 |
|
|
|
15,518 |
|
|
Unrealized gain (loss): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Interest rate swap contracts |
|
|
(1,280 |
) |
|
|
(1,807 |
) |
|
|
862 |
|
|
(10,432 |
) |
|
|
(8,720 |
) |
|
Total unrealized gain (loss): |
|
|
(1,280 |
) |
|
|
(1,807 |
) |
|
|
862 |
|
|
(10,432 |
) |
|
|
(8,720 |
) |
|
Total realized and unrealized gain (loss) on derivative instruments: |
|
$ |
414 |
|
|
$ |
376 |
|
|
$ |
4,560 |
|
$ |
(924 |
) |
|
$ |
6,798 |
|
| ____________________ | |
|
(5) |
On |
|
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEET |
||||||
|
|
|
|
|
|
|
|
|
( |
|
At |
|
At |
||
|
ASSETS |
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
88,983 |
|
$ |
66,933 |
|
Amounts due from related parties |
|
|
705 |
|
|
2,230 |
|
Inventories |
|
|
4,288 |
|
|
3,304 |
|
Derivative assets |
|
|
2,276 |
|
|
8,112 |
|
Other current assets |
|
|
15,192 |
|
|
14,793 |
|
Total current assets |
|
|
111,444 |
|
|
95,372 |
|
|
|
|
|
|
|
|
|
Long-term assets: |
|
|
|
|
|
|
|
Vessels, net of accumulated depreciation |
|
|
1,557,021 |
|
|
1,462,192 |
|
Right-of-use assets |
|
|
875 |
|
|
1,269 |
|
Deferred tax assets |
|
|
2,662 |
|
|
3,326 |
|
Derivative assets |
|
|
1,908 |
|
|
5,189 |
|
Accrued income |
|
|
10,927 |
|
|
4,817 |
|
Total Long-term assets |
|
|
1,573,393 |
|
|
1,476,793 |
|
Total assets |
|
$ |
1,684,837 |
|
$ |
1,572,165 |
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY |
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
Trade accounts payable |
|
$ |
9,607 |
|
$ |
5,766 |
|
Accrued expenses |
|
|
18,428 |
|
|
11,465 |
|
Current portion of long-term debt |
|
|
381,126 |
|
|
256,659 |
|
Current lease liabilities |
|
|
406 |
|
|
1,172 |
|
Current portion of derivative liabilities |
|
|
247 |
|
|
— |
|
Income taxes payable |
|
|
46 |
|
|
60 |
|
Current portion of contract liabilities |
|
|
9,024 |
|
|
2,889 |
|
Prepaid charter |
|
|
5,650 |
|
|
7,276 |
|
Amount due to related parties |
|
|
2,392 |
|
|
1,835 |
|
Total current liabilities |
|
|
426,926 |
|
|
287,122 |
|
|
|
|
|
|
|
|
|
Long-term liabilities: |
|
|
|
|
|
|
|
Long-term debt |
|
|
573,974 |
|
|
648,075 |
|
Lease liabilities |
|
|
469 |
|
|
97 |
|
Derivative liabilities |
|
|
909 |
|
|
— |
|
Contract liabilities |
|
|
60,102 |
|
|
23,776 |
|
Deferred tax liabilities |
|
|
82 |
|
|
91 |
|
Deferred revenues |
|
|
1,402 |
|
|
1,869 |
|
Total long-term liabilities |
|
|
636,938 |
|
|
673,908 |
|
Total liabilities |
|
|
1,063,864 |
|
|
961,030 |
|
Commitments and contingencies |
|
|
|
|
|
|
|
Series A Convertible Preferred Units |
|
|
84,308 |
|
|
84,308 |
|
Equity: |
|
|
|
|
|
|
|
Partners’ capital: |
|
|
|
|
|
|
|
Common unitholders |
|
|
523,205 |
|
|
513,603 |
|
Class B unitholders |
|
|
3,871 |
|
|
3,871 |
|
General partner interest |
|
|
9,589 |
|
|
9,353 |
|
Total partners’ capital |
|
|
536,665 |
|
|
526,827 |
|
Total liabilities and equity |
|
$ |
1,684,837 |
|
$ |
1,572,165 |
|
UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN PARTNERS’ CAPITAL |
||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
Partners’ Capital |
|
Accumulated |
|
|
|
|
Series A |
|||||||||||||
|
|
|
|
|
|
|
|
|
General |
|
Other |
|
Total |
|
Convertible |
||||||||
|
|
|
Common |
|
Class B |
|
Partner |
|
Comprehensive |
|
Partners’ |
|
Preferred |
||||||||||
|
( |
|
Units |
|
Units |
|
Units |
|
Income (Loss) |
|
Capital |
|
Units |
||||||||||
|
Three Months Ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Consolidated balance at |
|
$ |
493,336 |
|
|
$ |
3,871 |
|
$ |
8,971 |
|
|
$ |
— |
|
$ |
506,178 |
|
|
$ |
84,308 |
|
|
Net income (loss) |
|
|
21,152 |
|
|
|
— |
|
|
399 |
|
|
|
— |
|
|
21,551 |
|
|
|
1,700 |
|
|
Other comprehensive income |
|
|
— |
|
|
|
— |
|
|
— |
|
|
|
— |
|
|
— |
|
|
|
— |
|
|
Cash distributions |
|
|
(885 |
) |
|
|
— |
|
|
(17 |
) |
|
|
— |
|
|
(902 |
) |
|
|
(1,700 |
) |
|
Consolidated balance at |
|
$ |
513,603 |
|
|
$ |
3,871 |
|
$ |
9,353 |
|
|
$ |
— |
|
$ |
526,827 |
|
|
$ |
84,308 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Consolidated balance at |
|
$ |
533,262 |
|
|
$ |
3,871 |
|
$ |
9,754 |
|
|
$ |
— |
|
$ |
546,887 |
|
|
$ |
84,308 |
|
|
Net income (loss) |
|
|
(7,798 |
) |
|
|
— |
|
|
(148 |
) |
|
|
— |
|
|
(7,946 |
) |
|
|
1,700 |
|
|
Other comprehensive income |
|
|
— |
|
|
|
— |
|
|
— |
|
|
|
— |
|
|
— |
|
|
|
— |
|
|
Repurchase of Common Units |
|
|
(1,380 |
) |
|
|
— |
|
|
— |
|
|
|
— |
|
|
(1,380 |
) |
|
|
— |
|
|
Cash distributions |
|
|
(879 |
) |
|
|
— |
|
|
(17 |
) |
|
|
— |
|
|
(896 |
) |
|
|
(1,700 |
) |
|
Consolidated balance at |
|
$ |
523,205 |
|
|
$ |
3,871 |
|
$ |
9,589 |
|
|
$ |
— |
|
$ |
536,665 |
|
|
$ |
84,308 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Year Ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Consolidated balance at |
|
$ |
510,013 |
|
|
$ |
3,871 |
|
$ |
9,285 |
|
|
$ |
— |
|
$ |
523,169 |
|
|
$ |
84,308 |
|
|
Net income (loss) |
|
|
7,131 |
|
|
|
— |
|
|
134 |
|
|
|
— |
|
|
7,265 |
|
|
|
6,800 |
|
|
Other comprehensive income |
|
|
— |
|
|
|
— |
|
|
— |
|
|
|
— |
|
|
— |
|
|
|
— |
|
|
Cash distributions |
|
|
(3,541 |
) |
|
|
— |
|
|
(66 |
) |
|
|
— |
|
|
(3,607 |
) |
|
|
(6,800 |
) |
|
Consolidated balance at |
|
$ |
513,603 |
|
|
$ |
3,871 |
|
$ |
9,353 |
|
|
$ |
— |
|
$ |
526,827 |
|
|
$ |
84,308 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Consolidated balance at |
|
$ |
513,603 |
|
|
$ |
3,871 |
|
$ |
9,353 |
|
|
$ |
— |
|
$ |
526,827 |
|
|
$ |
84,308 |
|
|
Net income (loss) |
|
|
16,157 |
|
|
|
— |
|
|
302 |
|
|
|
— |
|
|
16,459 |
|
|
|
6,800 |
|
|
Other comprehensive income |
|
|
— |
|
|
|
— |
|
|
— |
|
|
|
— |
|
|
— |
|
|
|
— |
|
|
Repurchase of Common Units |
|
|
(3,020 |
) |
|
|
— |
|
|
— |
|
|
|
— |
|
|
(3,020 |
) |
|
|
— |
|
|
Cash distributions |
|
|
(3,535 |
) |
|
|
— |
|
|
(66 |
) |
|
|
— |
|
|
(3,601 |
) |
|
|
(6,800 |
) |
|
Consolidated balance at |
|
$ |
523,205 |
|
|
$ |
3,871 |
|
$ |
9,589 |
|
|
$ |
— |
|
$ |
536,665 |
|
|
$ |
84,308 |
|
|
UNAUDITED CONSOLIDATED STATEMENT OF CASH FLOWS |
||||||||
|
|
|
|
|
|
|
|
||
|
|
|
Year Ended |
||||||
|
( |
|
2025 |
|
2024 |
||||
|
OPERATING ACTIVITIES |
|
|
|
|
|
|
||
|
Net income (1) |
|
$ |
23,259 |
|
|
$ |
14,065 |
|
|
Adjustments to reconcile net income to cash provided by operating activities: |
|
|
|
|
|
|
||
|
Depreciation |
|
|
119,703 |
|
|
|
111,817 |
|
|
Impairment |
|
|
20,259 |
|
|
|
16,384 |
|
|
Amortization of contract intangibles / liabilities |
|
|
(6,756 |
) |
|
|
(963 |
) |
|
Amortization of deferred revenue |
|
|
(467 |
) |
|
|
(467 |
) |
|
Amortization of deferred debt issuance cost |
|
|
2,391 |
|
|
|
2,221 |
|
|
Drydocking expenditure |
|
|
(14,690 |
) |
|
|
(553 |
) |
|
Income tax (benefit)/expense |
|
|
1,163 |
|
|
|
631 |
|
|
Income taxes paid |
|
|
(127 |
) |
|
|
(41 |
) |
|
Unrealized (gain) loss on derivative instruments |
|
|
10,432 |
|
|
|
8,720 |
|
|
Unrealized (gain) loss on foreign currency transactions |
|
|
(609 |
) |
|
|
776 |
|
|
Net gain from disposal of vessel |
|
|
(1,342 |
) |
|
|
(703 |
) |
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
||
|
Decrease (increase) in amounts due from related parties |
|
|
3,198 |
|
|
|
(10,445 |
) |
|
Decrease (increase) in inventories |
|
|
(1,066 |
) |
|
|
583 |
|
|
Decrease (increase) in other current assets |
|
|
1,300 |
|
|
|
(4,371 |
) |
|
Decrease (increase) in accrued income |
|
|
(6,110 |
) |
|
|
(4,817 |
) |
|
Increase (decrease) in trade accounts payable |
|
|
4,263 |
|
|
|
(4,379 |
) |
|
Increase (decrease) in accrued expenses |
|
|
4,006 |
|
|
|
(4,176 |
) |
|
Increase (decrease) prepaid charter |
|
|
(1,626 |
) |
|
|
6,809 |
|
|
Increase (decrease) in amounts due to related parties |
|
|
(1,445 |
) |
|
|
6,054 |
|
|
Net cash provided by operating activities |
|
|
155,736 |
|
|
|
137,145 |
|
|
|
|
|
|
|
|
|
||
|
INVESTING ACTIVITIES |
|
|
|
|
|
|
||
|
Additions to vessel and equipment |
|
|
(281 |
) |
|
|
(945 |
) |
|
Proceeds from asset swap (net cash) |
|
|
1,040 |
|
|
|
607 |
|
|
Acquisition of |
|
|
(26,049 |
) |
|
|
— |
|
|
Net cash provided by (used in) investing activities |
|
|
(25,290 |
) |
|
|
(338 |
) |
|
|
|
|
|
|
|
|
||
|
FINANCING ACTIVITIES |
|
|
|
|
|
|
||
|
Proceeds from long-term debt |
|
|
117,000 |
|
|
|
60,000 |
|
|
Repayment of long-term debt |
|
|
(210,887 |
) |
|
|
(182,392 |
) |
|
Payment of debt issuance cost |
|
|
(1,322 |
) |
|
|
(521 |
) |
|
Cash distributions |
|
|
(10,401 |
) |
|
|
(10,407 |
) |
|
Repurchase of common units |
|
|
(3,020 |
) |
|
|
— |
|
|
Net cash used in financing activities |
|
|
(108,630 |
) |
|
|
(133,320 |
) |
|
Effect of exchange rate changes on cash |
|
|
234 |
|
|
|
(475 |
) |
|
Net increase (decrease) in cash and cash equivalents |
|
|
22,050 |
|
|
|
3,012 |
|
|
Cash and cash equivalents at the beginning of the period |
|
|
66,933 |
|
|
|
63,921 |
|
|
Cash and cash equivalents at the end of the period |
|
$ |
88,983 |
|
|
$ |
66,933 |
|
| ____________________ | |
|
(1) |
Included in net income (loss) is interest paid amounting to |
APPENDIX A—RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
EBITDA and Adjusted EBITDA
EBITDA is defined as earnings before interest, depreciation, impairments and taxes. Adjusted EBITDA is defined as earnings before interest, depreciation, impairments, taxes and other financial items (including other finance expenses, realized and unrealized gain (loss) on derivative instruments and net gain (loss) on foreign currency transactions). EBITDA is used as a supplemental financial measure by management and external users of financial statements, such as the Partnership’s lenders, to assess its financial and operating performance and compliance with the financial covenants and restrictions contained in its financing agreements. Adjusted EBITDA is used as a supplemental financial measure by management and external users of financial statements, such as investors, to assess the Partnership’s financial and operating performance.
The table below reconciles EBITDA and Adjusted EBITDA to net income, the most directly comparable GAAP measure.
|
|
|
Three Months Ended, |
|
Year Ended |
||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
||||||||
|
( |
|
(unaudited) |
|
(unaudited) |
|
(unaudited) |
|
(unaudited) |
||||||||
|
Net income (loss) |
|
$ |
(6,246 |
) |
|
$ |
23,251 |
|
|
$ |
23,259 |
|
|
$ |
14,065 |
|
|
Interest income |
|
|
(1,088 |
) |
|
|
(1,055 |
) |
|
|
(3,571 |
) |
|
|
(3,636 |
) |
|
Interest expense |
|
|
15,328 |
|
|
|
16,167 |
|
|
|
62,030 |
|
|
|
67,352 |
|
|
Depreciation |
|
|
30,627 |
|
|
|
28,425 |
|
|
|
119,703 |
|
|
|
111,817 |
|
|
Impairment |
|
|
20,259 |
|
|
|
— |
|
|
|
20,259 |
|
|
|
16,384 |
|
|
Income tax expense |
|
|
420 |
|
|
|
3 |
|
|
|
1,163 |
|
|
|
631 |
|
|
EBITDA |
|
|
59,300 |
|
|
|
66,791 |
|
|
|
222,843 |
|
|
|
206,613 |
|
|
Other financial items (a) |
|
|
(48 |
) |
|
|
(3,701 |
) |
|
|
1,768 |
|
|
|
(5,497 |
) |
|
Adjusted EBITDA |
|
$ |
59,252 |
|
|
$ |
63,090 |
|
|
$ |
224,611 |
|
|
$ |
201,116 |
|
| ____________________ | |
|
(a) |
Other financial items consist of other finance income (expense), realized and unrealized gain (loss) on derivative instruments and net gain (loss) on foreign currency transactions. |
FORWARD-LOOKING STATEMENTS
This press release contains certain forward-looking statements concerning future events and KNOT Offshore Partners’ operations, performance and financial condition. Forward-looking statements include, without limitation, any statement that may predict, forecast, indicate or imply future results, performance or achievements, and may contain the words “believe,” “anticipate,” “expect,” “estimate,” “project,” “will be,” “will continue,” “will likely result,” “plan,” “intend” or words or phrases of similar meanings. These statements involve known and unknown risks and are based upon a number of assumptions and estimates that are inherently subject to significant uncertainties and contingencies, many of which are beyond KNOT Offshore Partners’ control. Actual results may differ materially from those expressed or implied by such forward-looking statements. Forward-looking statements include statements with respect to, among other things:
- market trends in the shuttle tanker or general tanker industries, including hire rates, factors affecting supply and demand, and opportunities for the profitable operations of shuttle tankers and conventional tankers;
-
market trends in the production of oil in the
North Sea ,Brazil and elsewhere; - Knutsen NYK’s and KNOT Offshore Partners’ ability to build shuttle tankers and the timing of the delivery and acceptance of any such vessels by their respective charterers;
- KNOT Offshore Partners’ ability to purchase vessels from Knutsen NYK in the future;
-
KNOT Offshore Partners’ ability to enter into long-term charters, which
KNOT Offshore Partners defines as charters of five years or more, or shorter- term charters or voyage contracts; - KNOT Offshore Partners’ ability to refinance its indebtedness on acceptable terms and on a timely basis and to make additional borrowings and to access debt and equity markets;
-
KNOT Offshore Partners’ distribution policy, forecasts of KNOT Offshore Partners’ ability to make distributions on its common units, Class
B Units and Series A Preferred Units, the amount of any such distributions and any changes in such distributions; - KNOT Offshore Partners’ ability to integrate and realize the expected benefits from acquisitions;
- impacts of supply chain disruptions and the resulting inflationary environment;
- KNOT Offshore Partners’ anticipated growth strategies;
- the effects of a worldwide or regional economic slowdown;
- turmoil in the global financial markets;
- fluctuations in currencies, inflation and interest rates;
- fluctuations in the price of oil;
- general market conditions, including fluctuations in hire rates and vessel values;
- changes in KNOT Offshore Partners’ operating expenses, including drydocking and insurance costs and bunker prices;
- recoveries under KNOT Offshore Partners’ insurance policies;
- the length and cost of drydocking;
- KNOT Offshore Partners’ future financial condition or results of operations and future revenues and expenses;
- the repayment of debt and settling of any interest rate swaps;
- planned capital expenditures and availability of capital resources to fund capital expenditures;
- KNOT Offshore Partners’ ability to maintain long-term relationships with major users of shuttle tonnage;
- KNOT Offshore Partners’ ability to leverage Knutsen NYK’s relationships and reputation in the shipping industry;
- KNOT Offshore Partners’ ability to maximize the use of its vessels, including the re-deployment or disposition of vessels no longer under charter;
- the financial condition of KNOT Offshore Partners’ existing or future customers and their ability to fulfill their charter obligations;
- timely purchases and deliveries of newbuilds;
- future purchase prices of newbuilds and secondhand vessels;
- any impairment of the value of KNOT Offshore Partners’ vessels;
- KNOT Offshore Partners’ ability to compete successfully for future chartering and newbuild opportunities;
- acceptance of a vessel by its charterer;
-
the impacts of the Russian war with
Ukraine , the conflict betweenIsrael andHamas and the other conflicts in theMiddle East andVenezuela ; - termination dates and extensions of charters;
- the expected cost of, and KNOT Offshore Partners’ ability to, comply with governmental regulations (including climate change regulations) and maritime self-regulatory organization standards, as well as standard regulations imposed by its charterers applicable to KNOT Offshore Partners’ business;
- availability of skilled labor, vessel crews and management;
- the effects of outbreaks of pandemics or contagious diseases, including the impact on KNOT Offshore Partners’ business, cash flows and operations as well as the business and operations of its customers, suppliers and lenders;
- KNOT Offshore Partners’ general and administrative expenses and its fees and expenses payable under the technical management agreements, the management and administration agreements and the administrative services agreement;
-
the anticipated taxation of
KNOT Offshore Partners and distributions to its unitholders; - estimated future capital expenditures;
-
Marshall Islands economic substance requirements; - KNOT Offshore Partners’ ability to retain key employees;
- customers’ increasing emphasis on climate, environmental and safety concerns;
- the impact of any cyberattack;
- potential liability from any pending or future litigation;
- potential disruption of shipping routes due to accidents, political events, piracy or acts by terrorists;
- future sales of KNOT Offshore Partners’ securities in the public market;
- KNOT Offshore Partners’ business strategy and other plans and objectives for future operations; and
-
other factors listed from time to time in the reports and other documents that
KNOT Offshore Partners files with the U.S. Securities and Exchange Commission, including its Annual Report on Form 20‑F for the year endedDecember 31, 2024 and subsequent reports on Form 6‑K.
All forward-looking statements included in this release are made only as of the date of this release. New factors emerge from time to time, and it is not possible for
View source version on businesswire.com: https://www.businesswire.com/news/home/20260325178717/en/
Questions should be directed to:
Source: