KNOT Offshore Partners LP Earnings Release — Interim Results for the Period Ended March 31, 2026
Financial Highlights
For the three months ended
-
Generated total revenues of
$92.0 million , operating income of$14.7 million and net income of$2.6 million . -
Generated Adjusted EBITDA1 of
$56.5 million . -
Reported available liquidity of
$140.7 million atMarch 31, 2026 , which was comprised of cash and cash equivalents of$92.7 million and undrawn revolving credit facility capacity of$48.0 million . This amount of reported available liquidity was$3.7m higher than that forDecember 31, 2025 .
Other Partnership Highlights and Events
-
Fleet operated with 97.2% utilization for scheduled operations in Q1 2026, and 92.0% utilization taking into account the scheduled drydockings of the
Tuva Knutsen and theBodil Knutsen , for which vessels the relevant off-hire periods occurred during Q1 2026. -
On
April 7, 2026 , the Partnership declared a quarterly cash distribution of$0.05 per common unit with respect to Q1 2026, which was paid onMay 14, 2026 , to all common unitholders of record onApril 27, 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 Q1 2026 in an aggregate amount of$1.7 million . -
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
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 was completed in earlyMarch 2026 ;
| ___________________ |
|
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
February 11, 2026 , theCarmen Knutsen began operating under a time charter with PetroChina for a fixed period of four years plus a charterer’s option of one year, following redelivery from Repsol. -
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 required the vessel to go off-hire until temporary repairs were completed. The vessel was operational and on-hire again fromMay 21, 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. A payment-on-account of$1.8 million in respect of this loss of hire was received inApril 2026 .The Partnership also anticipates that the repair cost will be covered by insurance, in excess of a deductible of$150,000 ; -
In
March 2026 , the final insurance claim payments for theWindsor Knutsen were received in the amounts of$1.8 million in respect of loss of hire and$1.1 million in respect of hull & machinery, which had arisen from required thruster repairs carried out over March –May 2025 ; -
In
March 2026 , the insurance claim payments for theTove Knutsen were received in the amounts of$0.4 million in respect of loss of hire and$1.1 million in respect of hull & machinery, which had arisen from required steering gear repairs carried out over July -August 2025 ; -
On
March 20, 2026 , TotalEnergies exercised their option to extend their time charter on theAnna Knutsen for one year, untilMay 2027 ; -
In
mid-April 2026 , the Fortaleza Knutsen commenced a drydocking inEurope , following redelivery inEurope from Transpetro. Following completion of this drydocking, the Fortaleza Knutsen will commence operations in theNorth Sea pursuant to a time charter to KNOT; -
On
April 22, 2026 , a time charter for theHilda Knutsen was executed with Eni, to commence in Q3 2027 for a fixed period of three years plus three charterer’s options each for one additional year; and -
On
April 24, 2026 , a time charter for the Recife Knutsen was executed with Transpetro, to commence in Q3 2026 for a fixed period of two years.
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
As the shuttle tanker market has continued to improve alongside KNOP’s own financial position and forward visibility, the Partnership anticipates the acquisition from Knutsen NYK over the next four to five years of the outstanding ‘dropdown’ vessels as described later in this release. Successful execution of this process will support an increase in the Partnership’s cash flow.
Financial Results Overview
Results for Q1 2026 (compared to those for the three months ended
-
Revenues of
$92.0 million in Q1 2026 ($96.5 million in Q4 2025), reflecting the stability of our commercial model. -
Vessel operating expenses of
$33.0 million in Q1 2026 ($34.7 million in Q4 2025). The decrease is primarily due to one vessel being on a bareboat charter for the entire quarter and insurance settlements related to Hull & Machinery claims. -
Depreciation is a non-cash cost, which in Q1 2026 was
$41.9 million ($30.6 million in Q4 2025), with the increase being due principally to the reduction in our vessels’ useful life estimate from 23 years to 20 years, which became effective onJanuary 1, 2026 . -
There were no impairments in Q1 2026, however impairment in respect of the
Bodil Knutsen of$20.3 million was recognized in Q4 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 Q1 2026 ($2.5 million in Q4 2025). -
Operating income consequently of
$14.7 million in Q1 2026 ($8.4 million in Q4 2025). When adjusted to remove the impact of the impairment, operating income for Q4 2025 was$28.6 million . -
Interest expense of
$13.9 million in Q1 2026 ($15.3 million in Q4 2025). -
Realized (i.e. cash) gain on derivative instruments of
$1.0 million in Q1 2026 (gain of$1.7 million in Q4 2025), and unrealized (i.e. non-cash) gain of$0.4 million in Q1 2026 (unrealized loss of$1.3 million in Q4 2025). Together, there was a realized and unrealized gain on derivative instruments of$1.4 million in Q1 2026 (gain of$0.4 million in Q4 2025). -
Net income consequently of
$2.6 million in Q1 2026 (net loss of$6.2 million in Q4 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
$8.7 million in operating income (to$14.7 million in Q1 2026 from operating income of$23.4 million in Q1 2025), primarily due to an increase in depreciation, offset by increased revenue due to higher time charter rates and loss of hire insurance recoveries of$2.2 million in Q1 2026. -
A decrease of
$3.5 million in finance expense (to finance expense of$11.8 million in Q1 2026 from finance expense of$15.3 million in Q1 2025), primarily due to an unrealized and realized gain on derivative instruments in Q1 2026 compared to a loss in Q1 2025, and lower interest expense in Q1 2026 compared to Q1 2025 as a result of repayment of outstanding debt and a lower SOFR rate. -
A decrease of
$5.0 million in net income (to a net income of$2.6 million in Q1 2026 from net income of$7.6 million in Q1 2025).
Financing and Liquidity
As of
The Partnership’s total interest-bearing obligations outstanding as of
|
|
|
Sale & |
|
Period |
|
|
|
|
|
|
||
|
( |
|
Leaseback |
|
repayment |
|
Balloon repayment |
|
Total |
||||
|
Remainder of 2026 |
|
$ |
15,352 |
|
$ |
56,771 |
|
$ |
284,203 |
|
$ |
356,326 |
|
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 |
|
$ |
242,881 |
|
$ |
122,839 |
|
$ |
567,093 |
|
$ |
932,813 |
As of
As of
In
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 are being built inChina , with deliveries anticipated over 2026 – 2027, commencing with that ofJaneiro Knutsen inMay 2026 . InMay 2026 ,Janeiro Knutsen was delivered to Knutsen NYK from the yard inChina , for imminent commencement on a ten-year time charter contract with Petrobras for operation inBrazil , where the charterer has the option to extend the charter by up to five further years. -
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 a vessel to be constructed and which will operate inBrazil . 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
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. -
In
March 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 options to extend the charter up to five further years. The vessel will be built inChina and is expected to be delivered in late 2027. -
In
May 2026 , Knutsen NYK entered into a new seven-year time charter contract with an oil major for a vessel to be constructed and which will operate inBrazil , where the charterer has options to extend the charter up to thirteen further years. The vessel will be built inChina and is expected to be delivered in mid-2028.
Outlook
As at
Recent positive momentum across the
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 acquisitions supportive of long-term cash flow generation, and position itself to benefit from its market-leading role in an improving shuttle tanker market.
About
Questions should be directed to:
|
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
||||||||||||
|
|
|
Three Months Ended |
||||||||||
|
|
|
|
|
|
|
|
||||||
|
( |
|
2026 |
|
2025 |
|
2025 |
||||||
|
Time charter and bareboat revenues |
|
$ |
89,224 |
|
|
$ |
95,945 |
|
|
$ |
82,991 |
|
|
Voyage revenues (1) |
|
|
— |
|
|
|
— |
|
|
|
466 |
|
|
Loss of hire insurance recoveries |
|
|
2,227 |
|
|
|
— |
|
|
|
— |
|
|
Other income |
|
|
556 |
|
|
|
542 |
|
|
|
572 |
|
|
Total revenues |
|
|
92,007 |
|
|
|
96,487 |
|
|
|
84,029 |
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Gain from disposal of vessel |
|
|
— |
|
|
|
— |
|
|
|
1,342 |
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Vessel operating expenses |
|
|
32,959 |
|
|
|
34,693 |
|
|
|
30,609 |
|
|
Voyage expenses and commission (2) |
|
|
— |
|
|
|
35 |
|
|
|
767 |
|
|
Depreciation |
|
|
41,852 |
|
|
|
30,627 |
|
|
|
28,763 |
|
|
Impairment (3) |
|
|
— |
|
|
|
20,259 |
|
|
|
— |
|
|
General and administrative expenses |
|
|
2,500 |
|
|
|
2,507 |
|
|
|
1,796 |
|
|
Total operating expenses |
|
|
77,311 |
|
|
|
88,121 |
|
|
|
61,935 |
|
|
Operating income (loss) |
|
|
14,696 |
|
|
|
8,366 |
|
|
|
23,436 |
|
|
Finance income (expense): |
|
|
|
|
|
|
|
|
|
|||
|
Interest income |
|
|
778 |
|
|
|
1,088 |
|
|
|
748 |
|
|
Interest expense |
|
|
(13,923 |
) |
|
|
(15,328 |
) |
|
|
(14,902 |
) |
|
Other finance expense |
|
|
(196 |
) |
|
|
(257 |
) |
|
|
(152 |
) |
|
Realized and unrealized gain (loss) on derivative instruments (4) |
|
|
1,375 |
|
|
|
414 |
|
|
|
(1,344 |
) |
|
Net gain (loss) on foreign currency transactions |
|
|
174 |
|
|
|
(109 |
) |
|
|
374 |
|
|
Total finance expense |
|
|
(11,792 |
) |
|
|
(14,192 |
) |
|
|
(15,276 |
) |
|
Income (loss) before income taxes |
|
|
2,904 |
|
|
|
(5,826 |
) |
|
|
8,160 |
|
|
Income tax expense |
|
|
(277 |
) |
|
|
(420 |
) |
|
|
(579 |
) |
|
Net income (loss) |
|
$ |
2,627 |
|
|
$ |
(6,246 |
) |
|
$ |
7,581 |
|
|
Weighted average units outstanding (in thousands of units): |
|
|
|
|
|
|
|
|
|
|||
|
Common units |
|
|
33,660 |
|
|
|
33,688 |
|
|
|
34,045 |
|
|
Class B units (5) |
|
|
252 |
|
|
|
252 |
|
|
|
252 |
|
|
|
|
|
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 |
||||||||||
|
|
|
|
|
|
|
|
||||||
|
( |
|
2026 |
|
2025 |
|
2025 |
||||||
|
Realized gain (loss): |
|
|
|
|
|
|
|
|
|
|||
|
Interest rate swap contracts |
|
$ |
1,010 |
|
$ |
1,694 |
|
|
$ |
3,111 |
|
|
|
Total realized gain (loss): |
|
|
1,010 |
|
|
1,694 |
|
|
|
3,111 |
|
|
|
Unrealized gain (loss): |
|
|
|
|
|
|
|
|
|
|||
|
Interest rate swap contracts |
|
|
365 |
|
|
(1,280 |
) |
|
|
(4,455 |
) |
|
|
Total unrealized gain (loss): |
|
|
365 |
|
|
(1,280 |
) |
|
|
(4,455 |
) |
|
|
Total realized and unrealized gain (loss) on derivative instruments: |
|
$ |
1,375 |
|
$ |
414 |
|
|
$ |
(1,344 |
) |
|
| ___________________ | |
|
(5) |
On |
|
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEET |
||||||
|
( |
|
At |
|
At |
||
|
ASSETS |
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
92,656 |
|
$ |
88,983 |
|
Amounts due from related parties |
|
|
332 |
|
|
705 |
|
Inventories |
|
|
4,177 |
|
|
4,288 |
|
Derivative assets |
|
|
2,015 |
|
|
2,276 |
|
Other current assets |
|
|
22,573 |
|
|
15,192 |
|
Total current assets |
|
|
121,753 |
|
|
111,444 |
|
|
|
|
|
|
|
|
|
Long-term assets: |
|
|
|
|
|
|
|
Vessels, net of accumulated depreciation |
|
|
1,522,993 |
|
|
1,557,021 |
|
Right-of-use assets |
|
|
776 |
|
|
875 |
|
Deferred tax assets |
|
|
2,499 |
|
|
2,662 |
|
Derivative assets |
|
|
1,848 |
|
|
1,908 |
|
Accrued income |
|
|
13,135 |
|
|
10,927 |
|
Total Long-term assets |
|
|
1,541,251 |
|
|
1,573,393 |
|
Total assets |
|
$ |
1,663,004 |
|
$ |
1,684,837 |
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY |
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
Trade accounts payable |
|
$ |
10,600 |
|
$ |
9,607 |
|
Accrued expenses |
|
|
26,988 |
|
|
18,428 |
|
Current portion of long-term debt |
|
|
427,967 |
|
|
381,126 |
|
Current lease liabilities |
|
|
412 |
|
|
406 |
|
Current portion of derivative liabilities |
|
|
65 |
|
|
247 |
|
Income taxes payable |
|
|
43 |
|
|
46 |
|
Current portion of contract liabilities |
|
|
9,023 |
|
|
9,024 |
|
Prepaid charter |
|
|
3,847 |
|
|
5,650 |
|
Amount due to related parties |
|
|
2,190 |
|
|
2,392 |
|
Total current liabilities |
|
|
481,135 |
|
|
426,926 |
|
|
|
|
|
|
|
|
|
Long-term liabilities: |
|
|
|
|
|
|
|
Long-term debt |
|
|
500,876 |
|
|
573,974 |
|
Lease liabilities |
|
|
364 |
|
|
469 |
|
Derivative liabilities |
|
|
405 |
|
|
909 |
|
Contract liabilities |
|
|
57,846 |
|
|
60,102 |
|
Deferred tax liabilities |
|
|
85 |
|
|
82 |
|
Deferred revenues |
|
|
1,285 |
|
|
1,402 |
|
Total long-term liabilities |
|
|
560,861 |
|
|
636,938 |
|
Total liabilities |
|
$ |
1,041,996 |
|
$ |
1,063,864 |
|
Commitments and contingencies |
|
|
|
|
|
|
|
Series A Convertible Preferred Units |
|
|
84,308 |
|
|
84,308 |
|
Equity: |
|
|
|
|
|
|
|
Partners’ capital: |
|
|
|
|
|
|
|
Common unitholders |
|
|
523,240 |
|
|
523,205 |
|
Class B unitholders |
|
|
3,871 |
|
|
3,871 |
|
General partner interest |
|
|
9,589 |
|
|
9,589 |
|
Total partners’ capital |
|
|
536,700 |
|
|
536,665 |
|
Total liabilities and equity |
|
$ |
1,663,004 |
|
$ |
1,684,837 |
|
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 |
|
$ |
513,603 |
|
|
$ |
3,871 |
|
$ |
9,353 |
|
|
$ |
— |
|
$ |
526,827 |
|
|
$ |
84,308 |
|
|
Net income (loss) |
|
|
5,773 |
|
|
|
— |
|
|
108 |
|
|
|
— |
|
|
5,881 |
|
|
|
1,700 |
|
|
Other comprehensive income |
|
|
— |
|
|
|
— |
|
|
— |
|
|
|
— |
|
|
— |
|
|
|
— |
|
|
Cash distributions |
|
|
(885 |
) |
|
|
— |
|
|
(17 |
) |
|
|
— |
|
|
(902 |
) |
|
|
(1,700 |
) |
|
Consolidated balance at |
|
$ |
518,491 |
|
|
$ |
3,871 |
|
$ |
9,444 |
|
|
$ |
— |
|
$ |
531,806 |
|
|
$ |
84,308 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Consolidated balance at |
|
$ |
523,205 |
|
|
$ |
3,871 |
|
$ |
9,589 |
|
|
$ |
— |
|
$ |
536,665 |
|
|
$ |
84,308 |
|
|
Net income (loss) |
|
|
910 |
|
|
|
— |
|
|
17 |
|
|
|
— |
|
|
927 |
|
|
|
1,700 |
|
|
Other comprehensive income |
|
|
— |
|
|
|
— |
|
|
— |
|
|
|
— |
|
|
— |
|
|
|
— |
|
|
Cash distributions |
|
|
(875 |
) |
|
|
— |
|
|
(17 |
) |
|
|
— |
|
|
(892 |
) |
|
|
(1,700 |
) |
|
Consolidated balance at |
|
$ |
523,240 |
|
|
$ |
3,871 |
|
$ |
9,589 |
|
|
$ |
— |
|
$ |
536,700 |
|
|
$ |
84,308 |
|
|
UNAUDITED CONSOLIDATED STATEMENT OF CASH FLOWS |
||||||||
|
|
|
Three Months Ended |
||||||
|
( |
|
2026 |
|
2025 |
||||
|
OPERATING ACTIVITIES |
|
|
|
|
|
|
||
|
Net income (loss) (1) |
|
$ |
2,627 |
|
|
$ |
7,581 |
|
|
Adjustments to reconcile net income (loss) to cash provided by operating activities: |
|
|
|
|
|
|
||
|
Depreciation |
|
|
41,852 |
|
|
|
28,763 |
|
|
Amortization of contract intangibles / liabilities |
|
|
(2,256 |
) |
|
|
(862 |
) |
|
Amortization of deferred revenue |
|
|
(117 |
) |
|
|
(117 |
) |
|
Amortization of deferred debt issuance cost |
|
|
572 |
|
|
|
567 |
|
|
Drydocking expenditure |
|
|
(7,430 |
) |
|
|
(979 |
) |
|
Income tax (benefit)/expense |
|
|
277 |
|
|
|
579 |
|
|
Income taxes paid |
|
|
(15 |
) |
|
|
(52 |
) |
|
Unrealized (gain) loss on derivative instruments |
|
|
(365 |
) |
|
|
4,455 |
|
|
Unrealized (gain) loss on foreign currency transactions |
|
|
(208 |
) |
|
|
(355 |
) |
|
Net gain from disposal of vessel |
|
|
— |
|
|
|
(1,342 |
) |
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
||
|
Decrease (increase) in amounts due from related parties |
|
|
373 |
|
|
|
(327 |
) |
|
Decrease (increase) in inventories |
|
|
111 |
|
|
|
(1,365 |
) |
|
Decrease (increase) in other current assets |
|
|
(7,384 |
) |
|
|
(3,085 |
) |
|
Decrease (increase) in accrued income |
|
|
(2,208 |
) |
|
|
(1,334 |
) |
|
Increase (decrease) in trade accounts payable |
|
|
1,047 |
|
|
|
3,003 |
|
|
Increase (decrease) in accrued expenses |
|
|
8,558 |
|
|
|
67 |
|
|
Increase (decrease) prepaid charter |
|
|
(1,803 |
) |
|
|
(2,033 |
) |
|
Increase (decrease) in amounts due to related parties |
|
|
(202 |
) |
|
|
2,857 |
|
|
Net cash provided by operating activities |
|
|
33,429 |
|
|
|
36,021 |
|
|
|
|
|
|
|
|
|
||
|
INVESTING ACTIVITIES |
|
|
|
|
|
|
||
|
Additions to vessel and equipment |
|
|
(394 |
) |
|
|
(213 |
) |
|
Proceeds from asset swap (net cash) |
|
|
— |
|
|
|
1,040 |
|
|
Net cash provided by (used in) investing activities |
|
|
(394 |
) |
|
|
827 |
|
|
|
|
|
|
|
|
|
||
|
FINANCING ACTIVITIES |
|
|
|
|
|
|
||
|
Repayment of long-term debt |
|
|
(26,819 |
) |
|
|
(34,078 |
) |
|
Payment of debt issuance cost |
|
|
(10 |
) |
|
|
— |
|
|
Cash distributions |
|
|
(2,592 |
) |
|
|
(2,602 |
) |
|
Net cash used in financing activities |
|
|
(29,421 |
) |
|
|
(36,680 |
) |
|
Effect of exchange rate changes on cash |
|
|
59 |
|
|
|
159 |
|
|
Net increase (decrease) in cash and cash equivalents |
|
|
3,673 |
|
|
|
327 |
|
|
Cash and cash equivalents at the beginning of the period |
|
|
88,983 |
|
|
|
66,933 |
|
|
Cash and cash equivalents at the end of the period |
|
$ |
92,656 |
|
|
$ |
67,260 |
|
| ___________________ | |
|
(1) |
Included in net income 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, |
||||||
|
|
|
|
|
|
||||
|
|
|
2026 |
|
2025 |
||||
|
( |
|
(unaudited) |
|
(unaudited) |
||||
|
Net income (loss) |
|
$ |
2,627 |
|
|
$ |
(6,246 |
) |
|
Interest income |
|
|
(778 |
) |
|
|
(1,088 |
) |
|
Interest expense |
|
|
13,923 |
|
|
|
15,328 |
|
|
Depreciation |
|
|
41,852 |
|
|
|
30,627 |
|
|
Impairment |
|
|
— |
|
|
|
20,259 |
|
|
Income tax expense |
|
|
277 |
|
|
|
420 |
|
|
EBITDA |
|
|
57,901 |
|
|
|
59,300 |
|
|
Other financial items (a) |
|
|
(1,353 |
) |
|
|
(48 |
) |
|
Adjusted EBITDA |
|
$ |
56,548 |
|
|
$ |
59,252 |
|
|
(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, 2025 .
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/20260528834737/en/
ir@knotoffshorepartners.com
Source: