Knot Offshore Partners LP Earnings Release—interim Results for the Period Ended December 31, 2023
ABERDEEN, Scotland–(BUSINESS WIRE)–Financial Highlights
For the three months ended December 31, 2023 (“Q4 2023”), KNOT Offshore Partners LP (“KNOT Offshore Partners” or the “Partnership”):
- Generated total revenues of $73.0 million, operating income of $18.1 million and net loss of $5.3 million.
- Generated Adjusted EBITDA1 of $45.7 million
- Reported $63.9 million in available liquidity at December 31, 2023, which was comprised of cash and cash equivalents of $63.9 million.
Other Partnership Highlights and Events
- Fleet operated with 99.6% utilization for scheduled operations in Q4 2023, and 96.0% utilization taking into account the scheduled drydockings of the Torill Knutsen and the Ingrid Knutsen, which were carried out during Q4 2023.
- On January 16, 2024, the Partnership declared a quarterly cash distribution of $0.026 per common unit with respect to Q4 2023, which was paid on February 8, 2024, to all common unitholders of record on January 29, 2024. 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 2023 in an aggregate amount of $1.7 million.
- On January 9, 2024, an extension to the existing bareboat charter party for the Dan Sabia was signed with Transpetro, extending the vessel’s fixed employment to early June 2024.
- On December 15, 2023, Repsol Sinopec exercised its extension option to the existing time charter for the Carmen Knutsen extending the vessel’s fixed employment to mid-January 2025. A further 1 year’s option remains available to Repsol.
- On December 15, 2023, the Partnership received the Dan Cisne back via redelivery, following expiry of its bareboat charter party to Transpetro. The Dan Cisne is being assessed for shuttle tanker operation in the North Sea and has also been deployed on short-term conventional tanker contracts in Europe.
- The Hilda Knutsen, Torill Knutsen and Bodil Knutsen each continued to operate on separate time charter contracts with a subsidiary of the Partnership’s sponsor, Knutsen NYK Offshore Tankers AS (“Knutsen NYK”), at a reduced charter rate. On January 2, 2024, these rolling monthly contracts were extended to January 2025 (in the cases of the Hilda Knutsen and the Torill Knutsen) and March 2024 for the Bodil Knutsen, to terminate in time for delivery to Equinor.
- The Partnership continues to market the Hilda Knutsen, Torill Knutsen, Dan Cisne and Dan Sabia for new, third-party employment and is in active discussions with both existing charterers and others, including Knutsen NYK.
- On November 2, 2023, the Partnership entered into an at-the-market sales agreement with B. Riley Securities, Inc. (the “Agent”) pursuant to which the Partnership may offer and sell up to $100 million of common units (the “ATM program”), from time to time, through the Agent. This new sales agreement replaces and supersedes the prior sales agreement with the Agent entered into on August 26, 2021.
Derek Lowe, Chief Executive Officer and Chief Financial Officer of KNOT Offshore Partners LP, stated, “We are pleased to report another strong performance in Q4 2023, marked by safe operation at over 99% fleet utilization for scheduled operations, along with consistent revenue and operating income.
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.
Including those contracts signed since December 31, 2023, we now have 79% of charter coverage in 2024 from fixed contracts, which rises to 91% if charterers’ options are exercised. Having executed a number of new contracts, we remain focused on filling the remaining gaps in our charter portfolio.
In Brazil, the main offshore oil market where we operate, the outlook is continuing to improve, with robust demand and increasing charter rates. Driven by Petrobras’ continued high production levels and FPSO start-ups in the pre-salt fields that rely upon shuttle tankers, we believe the world’s biggest shuttle tanker market is tightening materially. Our secondary geography, in the North Sea, is taking longer to re-balance, where we anticipate progressive improvement during and beyond 2024.
We are aware that Knutsen NYK has recently ordered three new shuttle tankers with delivery over 2026-2027; and we note recent reports of another operator ordering three new shuttle tankers, with delivery by early 2027. We anticipate that all these new orders are backed by charters to clients in Brazil, and see this as a sign of confidence in the medium-long term demand for the global shuttle tanker fleet. These new orders bring anticipated deliveries to a total of eleven within the coming three years. While delivery of these orders will add to the supply of vessels into the global shuttle tanker fleet, we continue to believe that growth of offshore oil production in shuttle tanker-serviced fields across both Brazil and the North Sea is on track to outpace shuttle tanker supply growth in the coming years, particularly as increasing numbers of shuttle tankers reach or exceed typical retirement age.
As the largest owner and operator of shuttle tankers (together with our sponsor, Knutsen NYK), we believe we are well positioned to benefit from such an improving charter market. We remain focused on generating certainty and stability of cashflows from long-term employment with high quality counterparties, and are confident that continued operational performance and execution of our strategy can create unitholder value in the quarters and years ahead.”
Financial Results Overview
Results for Q4 2023 (compared to those for the three months ended September 30, 2023 (“Q3 2023”)) included:
- Revenues of $73.0 million in Q4 2023 ($72.7 million in Q3 2023), with the increase due to loss of hire insurance recoveries in Q4 2023.
- Vessel operating expenses of $25.5 million in Q4 2023 ($23.2 million in Q3 2023), with the increase due to higher costs for supplies, equipment and repairs.
- Depreciation of $27.6 million in Q4 2023 ($27.5 million in Q3 2023).
- General and administrative expenses of $1.6 million in Q4 2023 ($1.1 million in Q3 2023).
- Operating income consequently of $18.1 million in Q4 2023 ($20.6 million in Q3 2023).
- Interest expense of $18.1 million in Q4 2023 ($18.5 million in Q3 2023) with the decrease due to outstanding debt decreasing and lower fluctuations in interest rates.
- Realized and unrealized loss on derivative instruments of $4.8 million in Q4 2023 (gain of $4.4 million in Q3 2023), including unrealized loss (i.e. non-cash) elements of $8.9 million in Q4 2023 (gain of $0.5 million in Q3 2023).
- Net loss consequently of $5.3 million in Q4 2023 (net income of $12.6 million in Q3 2023).
By comparison with the three months ended December 31, 2022 (“Q4 2022”), results for Q4 2023 included:
- a decrease of $1.5 million in operating income (to $18.1 million in Q4 2023 from $19.6 million in Q4 2022), driven primarily by higher vessel operating expenses;
- an increase of $9.1 million in finance expense (to finance expense of $22.3 million in Q4 2023 from finance expense of $13.2 million in Q4 2022), due to fluctuations in interest rates; and
- a decrease of $11.3 million in net income (to a net loss of $5.3 million in Q4 2023 from net income of $6.0 million in Q4 2022).
Fleet utilization
The Partnership’s vessels operated throughout Q4 2023 with 99.6% utilization for scheduled operations, and 96.0% utilization taking into account the scheduled drydockings of the Torill Knutsen and the Ingrid Knutsen, which were offhire for 23 days and 33 days respectively in Q4 2023.
Financing and Liquidity
As of December 31, 2023, the Partnership had $63.9 million in available liquidity, which was comprised of cash and cash equivalents of $63.9 million. The Partnership’s revolving credit facilities are fully drawn and mature between August 2025 and November 2025.
The Partnership’s total interest-bearing obligations outstanding as of December 31, 2023 were $963.0 million ($956.8 million net of debt issuance costs). The average margin paid on the Partnership’s outstanding debt during Q4 2023 was approximately 2.28% over SOFR. These obligations are repayable as follows:
|
(U.S. Dollars in thousands) |
|
Sale & |
|
|
Period |
|
|
Balloon |
|
|
Total |
|
||||
|
2024 |
|
$ |
13,805 |
|
|
$ |
76,650 |
|
|
$ |
63,393 |
|
|
$ |
153,848 |
|
|
2025 |
|
|
14,399 |
|
|
|
68,581 |
|
|
|
181,583 |
|
|
|
269,563 |
|
|
2026 |
|
|
15,060 |
|
|
|
51,596 |
|
|
|
219,521 |
|
|
|
286,177 |
|
|
2027 |
|
|
15,751 |
|
|
|
26,481 |
|
|
|
— |
|
|
|
42,232 |
|
|
2028 and thereafter |
|
|
119,120 |
|
|
|
13,241 |
|
|
|
78,824 |
|
|
|
211,185 |
|
|
Total |
|
$ |
178,135 |
|
|
$ |
236,549 |
|
|
$ |
548,321 |
|
|
$ |
963,005 |
|
As of December 31, 2023, the Partnership had entered into various interest rate swap agreements for a total notional amount outstanding of $426.5 million, to hedge against the interest rate risks of its variable rate borrowings. As of December 31, 2023, the Partnership receives interest based on SOFR and pays a weighted average interest rate of 1.9% under its interest rate swap agreements, which have an average maturity of approximately 1.8 years. The Partnership does not apply hedge accounting for derivative instruments, and its financial results are impacted by changes in the market value of such financial instruments.
As of December 31, 2023, the Partnership’s net exposure to floating interest rate fluctuations was approximately $294.5 million based on total interest-bearing contractual obligations of $963.0 million, less the Raquel Knutsen and Torill Knutsen sale and leaseback facilities of $178.1 million, less interest rate swaps of $426.5 million, and less cash and cash equivalents of $63.9 million.
On January 9, 2024, the loan facility secured by the Dan Sabia was repaid in full with a $10.4 million payment. The Dan Sabia and the Dan Cisne are now debt-free and there are no plans to incur additional borrowings secured by these vessels until such time as the Partnership has better visibility on the vessels’ future employment.
In May 2024, the loan facility secured by the Hilda Knutsen is due for repayment, for which the balloon repayment is $57 million. Negotiations are well-advanced with potential lenders for a new facility, to be secured also by the Hilda Knutsen, sufficient to finance the balloon repayment of the maturing facility. Management believe that such facility will be refinanced on acceptable and similar terms prior to maturity. However, there can be no guarantees of the success of any financing exercise.
On November 2, 2023, the Partnership entered into an at-the-market sales agreement with B. Riley Securities, Inc. for a new ATM program pursuant to which the Partnership may offer and sell up to $100 million of common units from time to time, through the Agent. This new sales agreement replaces and supersedes the prior sales agreement with the Agent entered into on August 26, 2021, which had provided for a $100 million at-the-market offering program for our common units. The Partnership intends to use the net proceeds of any sales of offered units for general partnership purposes, which may include, among other things, the repayment of indebtedness or the funding of acquisitions or other capital expenditures.
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. Given the relationship between the Partnership and Knutsen NYK, any such acquisition would be subject to the approval of the Conflicts Committee of the Partnership’s Board of Directors.
Knutsen NYK owns, or has ordered, the following vessels and has entered into the following charters:
|
1. |
In February 2021, Tuva Knutsen was delivered to Knutsen NYK from the yard and commenced on a five-year time charter contract with a wholly owned subsidiary of the French oil major TotalEnergies. TotalEnergies has options to extend the charter for up to a further ten years. |
|
|
2. |
In November 2021, Live Knutsen was delivered to Knutsen NYK from the yard in China and commenced on a five-year time charter contract with Galp Sinopec for operation in Brazil. Galp has options to extend the charter for up to a further six years. |
|
|
3. |
In June 2022, Daqing Knutsen was delivered to Knutsen NYK from the yard in China and commenced on a five-year time charter contract with PetroChina International (America) Inc for operation in Brazil. The charterer has options to extend the charter for up to a further five years. |
|
|
4. |
In July 2022, Frida Knutsen was delivered to Knutsen NYK from the yard in Korea and commenced in December 2022 on a seven-year time charter contact with Eni for operation in North Sea. The charterer has options to extend the charter for up to a further three years. |
|
|
5. |
In August 2022, Sindre Knutsen, was delivered to Knutsen NYK from the yard in Korea and commenced in September 2023 on a five-year time charter contract with Eni for operation in the North Sea. The charterer has options to extend the charter for up to a further five years. |
|
|
6. |
In May 2022, Knutsen NYK entered into a new ten-year time charter contract with Petrobras for a vessel to be constructed and which will operate in Brazil where the charterer has the option to extend the charter by up to five further years. The vessel will be built in China and is expected to be delivered in late 2024. |
|
|
7. |
In November 2022, Knutsen NYK entered into a new fifteen-year time charter contract with Petrobras for a vessel to be constructed and which will operate in Brazil where the charterer has an option to extend the charter by up to five further years. The vessel will be built in China and is expected to be delivered in late 2025. |
|
|
8. |
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 in Brazil, where the charterer has an option to extend each charter by up to five further years. The vessels will be built in China and are expected to be delivered over 2026 – 2027. |
|
Outlook
At December 31, 2023, the Partnership’s fleet of eighteen vessels had an average age of 9.7 years, and the Partnership had charters with an average remaining fixed duration of 2.0 years, with the charterers of the Partnership’s vessels having options to extend their charters by an additional 2.1 years on average. The Partnership had $699 million of remaining contracted forward revenue at December 31, 2023, excluding charterers’ options and excluding contracts agreed or signed after that date.
The market for shuttle tankers in Brazil, where fourteen of our vessels have been operating, has continued to tighten in Q4 2023, driven by a significant pipeline of new production growth over the coming years, a limited newbuild order book, and typical long-term project viability requiring a Brent oil price of only $35 per barrel. While the Dan Cisne and Dan Sabia stand out among the Partnership’s fleet as being of a smaller size than is optimal in today’s Brazilian market, we remain in discussions with our customers and continue to evaluate all our options for the Dan Cisne and Dan Sabia vessels, including but not limited to redeployment in the tightening Brazilian market, deployment to the North Sea, charter to Knutsen NYK (subject to negotiation and approvals) and sale.
Shuttle tanker demand in the North Sea has remained subdued, driven by the impact of COVID-19-related project delays. We expect these conditions to persist for several more quarters until new oil production projects that are anticipated come on stream.
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, and position itself to benefit from its market-leading position in an improving shuttle tanker market.
The Partnership’s financial information for the year ended December 31, 2023 included in this press release is preliminary and unaudited and is subject to change in connection with the completion of the Partnership’s year end close procedure and further financial review, Actual results may differ as a result of the completion of the Partnership’s year end closing procedures, review adjustment and other developments that may arise between now and the time the audit for the year ended December 31, 2023 is finalized.
About KNOT Offshore Partners LP
KNOT Offshore Partners LP owns, operates and acquires shuttle tankers primarily under long-term charters in the offshore oil production regions of Brazil and the North Sea.
KNOT Offshore Partners LP is structured as a publicly traded master limited partnership but is classified as a corporation for U.S. federal income tax purposes, and thus issues a Form 1099 to its unitholders, rather than a Form K-1. KNOT Offshore Partners LP’s common units trade on the New York Stock Exchange under the symbol “KNOP”.
The Partnership plans to host a conference call on Tuesday, February 27, 2024 at 9:30 AM (Eastern Time) to discuss the results for the fourth quarter of 2023. All unitholders and interested parties are invited to listen to the live conference call by choosing from the following options:
- By dialing 1-833-470-1428 from the US, dialing 1-833-950-0062 from Canada or 1-404-975-4839 if outside North America – please join the KNOT Offshore Partners LP call using access code 617850.
- By accessing the webcast on the Partnership’s website: www.knotoffshorepartners.com.
|
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
||||||||||||||||||||
|
|
|
|
|
|
|
|||||||||||||||
|
|
|
Three Months Ended |
|
|
Year Ended December 31, |
|
||||||||||||||
|
(U.S. Dollars in thousands) |
|
December |
|
|
September |
|
|
December |
|
|
2023 |
|
|
2022 |
|
|||||
|
Time charter and bareboat revenues |
|
$ |
72,039 |
|
|
$ |
72,188 |
|
|
$ |
66,084 |
|
|
$ |
277,084 |
|
|
$ |
262,797 |
|
|
Voyage revenues (1) |
|
|
— |
|
|
|
10 |
|
|
|
4,689 |
|
|
|
8,849 |
|
|
|
4,689 |
|
|
Loss of hire insurance recoveries |
|
|
505 |
|
|
|
— |
|
|
|
758 |
|
|
|
2,840 |
|
|
|
758 |
|
|
Other income (2) |
|
|
485 |
|
|
|
485 |
|
|
|
83 |
|
|
|
1,943 |
|
|
|
341 |
|
|
Total revenues |
|
|
73,029 |
|
|
|
72,683 |
|
|
|
71,614 |
|
|
|
290,716 |
|
|
|
268,585 |
|
|
Vessel operating expenses |
|
|
25,457 |
|
|
|
23,164 |
|
|
|
19,820 |
|
|
|
93,351 |
|
|
|
86,032 |
|
|
Voyage expenses and commission (3) |
|
|
306 |
|
|
|
375 |
|
|
|
2,814 |
|
|
|
5,536 |
|
|
|
2,814 |
|
|
Depreciation |
|
|
27,594 |
|
|
|
27,472 |
|
|
|
27,785 |
|
|
|
110,902 |
|
|
|
107,419 |
|
|
Impairment (4) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
49,649 |
|
|
|
— |
|
|
General and administrative expenses |
|
|
1,571 |
|
|
|
1,083 |
|
|
|
1,606 |
|
|
|
6,142 |
|
|
|
6,098 |
|
|
Total operating expenses |
|
|
54,928 |
|
|
|
52,094 |
|
|
|
52,025 |
|
|
|
265,580 |
|
|
|
202,363 |
|
|
Operating income (loss) |
|
|
18,101 |
|
|
|
20,589 |
|
|
|
19,589 |
|
|
|
25,136 |
|
|
|
66,222 |
|
|
Finance income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
|
992 |
|
|
|
932 |
|
|
|
472 |
|
|
|
3,468 |
|
|
|
822 |
|
|
Interest expense |
|
|
(18,101 |
) |
|
|
(18,493 |
) |
|
|
(15,358 |
) |
|
|
(72,070 |
) |
|
|
(42,604 |
) |
|
Other finance expense |
|
|
(176 |
) |
|
|
(228 |
) |
|
|
(103 |
) |
|
|
(589 |
) |
|
|
(628 |
) |
|
Realized and unrealized gain (loss) on derivative instruments (5) |
|
|
(4,806 |
) |
|
|
4,361 |
|
|
|
1,663 |
|
|
|
5,369 |
|
|
|
35,510 |
|
|
Net gain (loss) on foreign currency transactions |
|
|
(224 |
) |
|
|
14 |
|
|
|
81 |
|
|
|
(237 |
) |
|
|
220 |
|
|
Total finance income (expense) |
|
|
(22,315 |
) |
|
|
(13,414 |
) |
|
|
(13,245 |
) |
|
|
(64,059 |
) |
|
|
(6,680 |
) |
|
Income (loss) before income taxes |
|
|
(4,214 |
) |
|
|
7,175 |
|
|
|
6,344 |
|
|
|
(38,923 |
) |
|
|
59,542 |
|
|
Income tax benefit (expense) |
|
|
(1,068 |
) |
|
|
5,466 |
|
|
|
(317 |
) |
|
|
4 595 |
|
|
|
(875 |
) |
|
Net income (loss) |
|
|
(5,282 |
) |
|
|
12,641 |
|
|
|
6,027 |
|
|
|
(34,328 |
) |
|
|
58,667 |
|
|
Weighted average units outstanding (in thousands of units): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common units |
|
|
34,045 |
|
|
|
34,045 |
|
|
|
34,009 |
|
|
|
34,045 |
|
|
|
33,882 |
|
|
Class B units (6) |
|
|
252 |
|
|
|
252 |
|
|
|
289 |
|
|
|
252 |
|
|
|
416 |
|
|
General Partner units |
|
|
640 |
|
|
|
640 |
|
|
|
640 |
|
|
|
640 |
|
|
|
640 |
|
| (1) Voyage revenues are revenues unique to spot voyages. | ||||||||||||||||||||
| (2) The Bodil Knutsen has received $1.2 million as of December 31, 2023 related to the volatile organic compound emission (“VOC”) control equipment installation. | ||||||||||||||||||||
| (3) 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. | ||||||||||||||||||||
| (4) The carrying value of each of the Dan Cisne and the Dan Sabia was written down to its estimated fair value as of June 30, 2023. | ||||||||||||||||||||
| (5) 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 December 31, |
|
||||||||||||||
|
(U.S. Dollars in thousands) |
|
December 31, |
|
|
September |
|
|
December 31, |
|
|
2023 |
|
|
2022 |
|
|||||
|
Realized gain (loss): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate swap contracts |
|
$ |
4,141 |
|
|
$ |
3,963 |
|
|
$ |
1,229 |
|
|
$ |
14,648 |
|
|
$ |
(2,478 |
) |
|
Foreign exchange forward contracts |
|
|
— |
|
|
|
(79 |
) |
|
|
(502 |
) |
|
|
(79 |
) |
|
|
(502 |
) |
|
Total realized gain (loss): |
|
|
4,141 |
|
|
|
3,884 |
|
|
|
727 |
|
|
|
14,569 |
|
|
|
(2,980 |
) |
|
Unrealized gain (loss): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate swap contracts |
|
|
(8,947 |
) |
|
|
352 |
|
|
|
(282 |
) |
|
|
(9,200 |
) |
|
|
38,490 |
|
|
Foreign exchange forward contracts |
|
|
— |
|
|
|
125 |
|
|
|
1,218 |
|
|
|
— |
|
|
|
— |
|
|
Total unrealized gain (loss): |
|
|
(8,947 |
) |
|
|
477 |
|
|
|
936 |
|
|
|
(9,200 |
) |
|
|
38,490 |
|
|
Total realized and unrealized gain (loss) on derivative instruments: |
|
$ |
(4,806 |
) |
|
$ |
4,361 |
|
|
$ |
1,663 |
|
|
$ |
5,369 |
|
|
$ |
35,510 |
|
|
(6) On September 7, 2021, the Partnership entered into an exchange agreement with Knutsen NYK, and the Partnership’s general partner whereby Knutsen NYK contributed to the Partnership all of Knutsen NYK’s incentive distribution rights (“IDRs”), in exchange for the issuance by the Partnership to Knutsen NYK of 673,080 common units and 673,080 Class B Units, whereupon the IDRs were cancelled (the “IDR Exchange”). As of December 31, 2023, 420,675 of the Class B Units had been converted to common units. |
||||||||||||||||||||
|
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEET |
||||||||
|
(U.S. Dollars in thousands) |
|
At December 31, 2023 |
|
|
At December 31, 2022 |
|||
|
ASSETS |
|
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
63,921 |
|
|
$ |
47,579 |
|
|
Amounts due from related parties |
|
|
348 |
|
|
|
1,998 |
|
|
Inventories |
|
|
3,696 |
|
|
|
5,759 |
|
|
Derivative assets |
|
|
13,019 |
|
|
|
15,070 |
|
|
Other current assets |
|
|
8,795 |
|
|
|
15,528 |
|
|
Total current assets |
|
|
89,779 |
|
|
|
85,934 |
|
|
|
|
|
|
|
|
|
|
|
|
Long-term assets: |
|
|
|
|
|
|
|
|
|
Vessels, net of accumulated depreciation |
|
|
1,492,998 |
|
|
|
1,631,380 |
|
|
Right-of-use assets |
|
|
2,126 |
|
|
|
2,261 |
|
|
Deferred tax assets |
|
|
4,358 |
|
|
|
— |
|
|
Derivative assets |
|
|
7,229 |
|
|
|
14,378 |
|
|
Total Long-term assets |
|
|
1,506,711 |
|
|
|
1,648,019 |
|
|
Total assets |
|
$ |
1,596,490 |
|
|
$ |
1,733,953 |
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY |
|
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
|
Trade accounts payable |
|
$ |
10,243 |
|
|
$ |
4,268 |
|
|
Accrued expenses |
|
|
14,775 |
|
|
|
10,651 |
|
|
Current portion of long-term debt |
|
|
151,796 |
|
|
|
369,787 |
|
|
Current lease liabilities |
|
|
982 |
|
|
|
715 |
|
|
Income taxes payable |
|
|
44 |
|
|
|
699 |
|
|
Current portion of contract liabilities |
|
|
— |
|
|
|
651 |
|
|
Prepaid charter |
|
|
467 |
|
|
|
1,504 |
|
|
Amount due to related parties |
|
|
2,106 |
|
|
|
1,717 |
|
|
Total current liabilities |
|
|
180,413 |
|
|
|
389,992 |
|
|
|
|
|
|
|
|
|
|
|
|
Long-term liabilities: |
|
|
|
|
|
|
|
|
|
Long-term debt |
|
|
804,993 |
|
|
|
686,601 |
|
|
Lease liabilities |
|
|
1,144 |
|
|
|
1,546 |
|
|
Deferred tax liabilities |
|
|
127 |
|
|
|
424 |
|
|
Deferred revenues |
|
|
2,336 |
|
|
|
3,178 |
|
|
Total long-term liabilities |
|
|
808,600 |
|
|
|
691,749 |
|
|
Total liabilities |
|
|
989,013 |
|
|
|
1,081,741 |
|
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
|
Series A Convertible Preferred Units |
|
|
84,308 |
|
|
|
84,308 |
|
|
Equity: |
|
|
|
|
|
|
|
|
|
Partners’ capital: |
|
|
|
|
|
|
|
|
|
Common unitholders |
|
|
510,013 |
|
|
|
553,922 |
|
|
Class B unitholders |
|
|
3,871 |
|
|
|
3,871 |
|
|
General partner interest |
|
|
9,285 |
|
|
|
10,111 |
|
|
Total partners’ capital |
|
|
523,169 |
|
|
|
567,904 |
|
|
Total liabilities and equity |
|
$ |
1,596,490 |
|
|
$ |
1,733,953 |
|
Contacts
KNOT Offshore Partners LP
Derek Lowe
ir@knotoffshorepartners.com
