KNOT OFFSHORE PARTNERS LP, 6-K filed on 8/10/2017
Report of Foreign Issuer
Document and Entity Information
6 Months Ended
Jun. 30, 2017
Document And Entity Information [Abstract]
 
Document Type
6-K 
Amendment Flag
false 
Document Period End Date
Jun. 30, 2017 
Document Fiscal Year Focus
2017 
Document Fiscal Period Focus
Q2 
Trading Symbol
KNOP 
Entity Registrant Name
KNOT Offshore Partners LP 
Entity Central Index Key
0001564180 
Current Fiscal Year End Date
--12-31 
Condensed Consolidated Statements of Operations (USD $)
In Thousands, except Per Share data, unless otherwise specified
3 Months Ended 6 Months Ended
Jun. 30, 2017
Jun. 30, 2016
Jun. 30, 2017
Jun. 30, 2016
Operating revenues: (Notes 3 and 12)
 
 
 
 
Time charter and bareboat revenues (Note 3)
$ 51,537 
$ 42,864 
$ 95,284 
$ 84,690 
Loss of hire insurance recoveries
2,276 
 
3,426 
 
Other income
593 
199 
687 
399 
Total revenues
54,406 
43,063 
99,397 
85,089 
Operating expenses: (Note 12)
 
 
 
 
Vessel operating expenses
9,427 
7,975 
19,709 
15,622 
Depreciation
17,372 
13,913 
33,125 
27,805 
General and administrative expenses
1,493 
948 
2,962 
2,256 
Total operating expenses
28,292 
22,836 
55,796 
45,683 
Operating income
26,114 
20,227 
43,601 
39,406 
Finance income (expense) (Note 12):
 
 
 
 
Interest income
44 
 
80 
Interest expense (Note 5)
(7,252)
(5,054)
(13,466)
(10,084)
Other finance expense (Note 5)
(328)
(334)
(630)
(601)
Realized and unrealized gain (loss) on derivative instruments (Note 6)
(1,536)
(3,176)
(1,017)
(6,360)
Net gain (loss) on foreign currency transactions
(124)
(82)
(218)
(117)
Total finance expense
(9,196)
(8,646)
(15,251)
(17,159)
Income before income taxes
16,918 
11,581 
28,350 
22,247 
Income tax benefit (expense) (Note 8)
(3)
(3)
(6)
(6)
Net income
16,915 
11,578 
28,344 
22,241 
Net income
16,915 
11,578 
28,344 
22,241 
Series A Preferred unitholders' interest in net income
1,009 
 
1,653 
 
General Partner's interest in net income
294 
233 
493 
501 
Limited Partners' interest in net income
15,613 
11,345 
26,198 
21,740 
Common Units [Member]
 
 
 
 
Finance income (expense) (Note 12):
 
 
 
 
Net income
 
 
26,198 
16,688 
Net income
 
 
26,198 
16,688 
Limited Partners' interest in net income
(464)
(3,380)
(5,955)
(7,722)
Earnings per unit (Basic) (Note 14):
 
 
 
 
Earnings per unit (basic)
$ 0.526 
$ 0.502 
$ 0.886 
$ 0.810 
Earnings per unit (Diluted) (Note 14):
 
 
 
 
Earnings per unit (diluted)
$ 0.522 
$ 0.502 
$ 0.886 
$ 0.810 
Subordinated Units [Member]
 
 
 
 
Finance income (expense) (Note 12):
 
 
 
 
Net income
 
 
 
5,052 
Net income
 
 
 
5,052 
Earnings per unit (Basic) (Note 14):
 
 
 
 
Earnings per unit (basic)
 
 
 
$ 0.767 
Earnings per unit (Diluted) (Note 14):
 
 
 
 
Earnings per unit (diluted)
 
 
 
$ 0.767 
General Partner Unit [Member]
 
 
 
 
Finance income (expense) (Note 12):
 
 
 
 
Net income
 
 
493 
501 
Net income
 
 
493 
501 
General Partner's interest in net income
$ (9)
$ (69)
$ (112)
$ (159)
Earnings per unit (Basic) (Note 14):
 
 
 
 
Earnings per unit (basic)
$ 0.526 
$ 0.417 
$ 0.882 
$ 0.897 
Earnings per unit (Diluted) (Note 14):
 
 
 
 
Earnings per unit (diluted)
$ 0.526 
$ 0.417 
$ 0.882 
$ 0.897 
Condensed Consolidated Statements of Comprehensive Income (USD $)
In Thousands, unless otherwise specified
3 Months Ended 6 Months Ended
Jun. 30, 2017
Jun. 30, 2016
Jun. 30, 2017
Jun. 30, 2016
Statement of Comprehensive Income [Abstract]
 
 
 
 
Net income
$ 16,915 
$ 11,578 
$ 28,344 
$ 22,241 
Other comprehensive income, net of tax
Comprehensive income
$ 16,915 
$ 11,578 
$ 28,344 
$ 22,241 
Condensed Consolidated Balance Sheets (USD $)
In Thousands, unless otherwise specified
Jun. 30, 2017
Dec. 31, 2016
Current assets:
 
 
Cash and cash equivalents (Note 7)
$ 64,501 
$ 27,664 
Amounts due from related parties (Note 12)
767 
150 
Inventories
1,712 
1,176 
Derivative assets (Notes 6 and 7)
262 
 
Other current assets
5,481 
2,089 
Total current assets
72,723 
31,079 
Long-term assets:
 
 
Vessels, net of accumulated depreciation (Note 9)
1,519,270 
1,256,889 
Intangible assets, net (Note 10)
2,800 
 
Derivative assets (Notes 6 and 7)
4,500 
3,154 
Accrued income
1,453 
1,153 
Total long-term assets
1,528,023 
1,261,196 
Total assets
1,600,746 
1,292,275 
Current liabilities:
 
 
Trade accounts payable (Note 12)
2,595 
2,221 
Accrued expenses
5,779 
3,368 
Current portion of long-term debt (Notes 7 and 11)
65,018 
58,984 
Current portion of derivative liabilities (Notes 6 and 7)
2,045 
3,304 
Income taxes payable
18 
190 
Current portion of contract liabilities
1,518 
1,518 
Prepaid charter and deferred revenue
7,578 
7,218 
Amount due to related parties (Note 12)
7,047 
834 
Total current liabilities
91,598 
77,637 
Long-term liabilities:
 
 
Long-term debt (Notes 7 and 11)
840,882 
657,662 
Long-term debt from related parties
 
25,000 
Derivative liabilities (Notes 6 and 7)
793 
285 
Contract liabilities
7,480 
8,239 
Deferred tax liabilities (Note 8)
707 
685 
Other long-term liabilities
313 
1,057 
Total long-term liabilities
850,175 
692,928 
Total liabilities
941,773 
770,565 
Commitments and contingencies (Note 13)
   
   
Partners' capital:
 
 
Total partners' capital
570,522 
521,710 
Total liabilities and equity
1,600,746 
1,292,275 
Series A Preferred Unit [Member]
 
 
Long-term liabilities:
 
 
Series A Convertible Preferred Units (Notes 16 and 17)
88,451 
 
Common Units [Member]
 
 
Partners' capital:
 
 
Common unitholders
560,337 
511,413 
Total partners' capital
560,337 
511,413 
General Partner Unit [Member]
 
 
Partners' capital:
 
 
General partner interest
10,185 
10,297 
Total partners' capital
$ 10,185 
$ 10,297 
Condensed Consolidated Statements of Changes in Partners' Capital (USD $)
In Thousands
Total
Common Units [Member]
Subordinated Units [Member]
General Partner Unit [Member]
Accumulated Other Comprehensive Income [Member]
Series A Preferred Unit [Member]
Beginning Balance at Dec. 31, 2015
$ 520,770 
$ 411,317 
$ 99,158 
$ 10,295 
 
 
Net income
22,241 
16,688 
5,052 
501 
 
 
Other comprehensive income
 
Cash distributions
(30,108)
(19,372)
(10,088)
(648)
 
 
Conversion of subordinated units to common units
 
94,123 
(94,123)
 
 
 
Ending Balance at Jun. 30, 2016
512,903 
502,756 
 
10,148 
 
 
Beginning Balance at Dec. 31, 2016
521,710 
511,413 
 
10,297 
 
 
Net income
28,344 
26,198 
 
493 
 
 
Other comprehensive income
 
Cash distributions
(32,758)
(32,153)
 
(605)
 
 
Net proceeds from issuance of common units
54,879 
54,879 
 
 
 
 
Net income
 
 
 
 
 
1,653 
Cash distributions
 
 
 
 
 
(645)
Net proceeds from sale of Convertible Preferred Units
 
 
 
 
 
87,443 
Convertible preferred units, ending balance at Jun. 30, 2017
 
 
 
 
 
88,451 
Ending Balance at Jun. 30, 2017
$ 570,522 
$ 560,337 
 
$ 10,185 
 
 
Condensed Consolidated Statements of Cash Flows (USD $)
In Thousands, unless otherwise specified
6 Months Ended
Jun. 30, 2017
Jun. 30, 2016
OPERATING ACTIVITIES
 
 
Net income
$ 28,344 
$ 22,241 
Adjustments to reconcile net income to cash provided by operating activities:
 
 
Depreciation
33,125 
27,805 
Amortization of contract intangibles / liabilities
(632)
(759)
Amortization of deferred revenue
(743)
(886)
Amortization of deferred debt issuance cost
755 
573 
Goodwill impairment charge
Drydocking expenditure
(3,800)
(2,595)
Income tax expense
Income taxes paid
(182)
(241)
Unrealized (gain) loss on derivative instruments
(757)
3,868 
Unrealized (gain) loss on foreign currency transactions
(2)
63 
Changes in operating assets and liabilities
 
 
Decrease (increase) in amounts due from related parties
38,590 
33 
Decrease (increase) in inventories
(216)
75 
Decrease (increase) in other current assets
(1,914)
94 
Decrease (increase) in accrued revenue
(300)
(706)
Increase (decrease) in trade accounts payable
71 
(87)
Increase (decrease) in accrued expenses
826 
(419)
Increase (decrease) prepaid revenue
360 
3,776 
Increase (decrease) in amounts due to related parties
4,490 
(356)
Net cash provided by operating activities
98,021 
52,485 
INVESTING ACTIVITIES
 
 
Disposals (additions) to vessel and equipment
(180)
(521)
Net cash used in investing activities
(60,875)
(521)
FINANCING ACTIVITIES
 
 
Proceeds from long-term debt
130,000 
5,000 
Repayment of long-term debt
(167,460)
(24,642)
Repayment of long-term debt from related parties
(70,663)
 
Payment of debt issuance cost
(1,140)
(144)
Cash distribution
(33,403)
(30,107)
Net proceeds from issuance of common units
54,879 
 
Net proceeds from sale of Convertible Preferred Units
87,443 
 
Net cash used in financing activities
(344)
(49,893)
Effect of exchange rate changes on cash
35 
23 
Net increase in cash and cash equivalents
36,837 
2,094 
Cash and cash equivalents at the beginning of the period
27,664 
23,573 
Cash and cash equivalents at the end of the period
64,501 
25,667 
Tordis Facility [Member]
 
 
INVESTING ACTIVITIES
 
 
Payments for acquisition, net of cash acquired
(32,374)
 
Vigdis Knutsen [Member]
 
 
INVESTING ACTIVITIES
 
 
Payments for acquisition, net of cash acquired
$ (28,321)
 
Description of Business
Description of Business

1) Description of Business

KNOT Offshore Partners LP (the “Partnership”) is a publicly traded Marshall Islands limited partnership initially formed for the purpose of acquiring 100% ownership interests in four shuttle tankers owned by Knutsen NYK Offshore Tankers AS (“KNOT”) in connection with the Partnership’s initial public offering of common units (the “IPO”), which was completed in April 2013.

As of June 30, 2017, the Partnership had a fleet of thirteen shuttle tankers, the Windsor Knutsen, the Bodil Knutsen, the Recife Knutsen, the Fortaleza Knutsen, the Carmen Knutsen, the Hilda Knutsen, the Torill Knutsen, the Dan Cisne, the Dan Sabia, the Ingrid Knutsen, the Raquel Knutsen, the Tordis Knutsen and the Vigdis Knutsen, each referred to as a “Vessel” and, collectively, as the “Vessels.” The Vessels operate under fixed charter contracts to charterers.

The initial term for a time charter or bareboat charter commences upon the vessel’s delivery to the customer. The Partnership’s charters include options, exercisable by the customer, to extend the charter’s initial term. Pursuant to the Omnibus Agreement, KNOT has agreed to guarantee the payments of the hire rate under the initial charters for the Windsor Knutsen and the Bodil Knutsen for five years from the closing of the Partnership’s IPO. The time charter for the Windsor Knutsen expires in 2018 and the charterer has five one-year extension options. The time charter for the Bodil Knutsen expires in 2019 and contains customer options for extension through 2024. The Recife Knutsen and the Fortaleza Knutsen are under bareboat charter contracts that expire in 2023. The time charter for the Carmen Knutsen expires in 2023 and contains customer options for extension through 2026. The time charters for the Hilda Knutsen and the Torill Knutsen each expire in 2018 and contain a customer option for extension through 2023. The Dan Cisne and the Dan Sabia are under bareboat charter contracts that expire in 2023 and 2024, respectively. The time charter for the Ingrid Knutsen expires in 2024 and contains customer options for extension through 2029. The time charter for the Raquel Knutsen expires in 2025 and contains customer options for extension through 2030. The time charter for the Tordis Knutsen expires in 2022 and contains customer options for extension through 2032. The time charter for the Vigdis Knutsen expires in 2022 and contains customer options for extension through 2032.

Under the Partnership’s Amended and Restated Agreement of Limited Partnership (the “Partnership Agreement”), KNOT Offshore Partners GP LLC, a wholly owned subsidiary of KNOT, and the general partner of the Partnership (the “General Partner”), has irrevocably delegated to the Partnership’s board of directors the power to oversee and direct the operations of, manage and determine the strategies and policies of the Partnership. During the period from the Partnership’s IPO in April 2013 until the time of the Partnership’s first annual general meeting (“AGM”) on June 25, 2013, the General Partner retained the sole power to appoint, remove and replace all members of the Partnership’s board of directors. From the first AGM, four of the seven board members became electable by the common unitholders and accordingly, from this date, KNOT, as the owner of the General Partner, no longer retains the power to control the Partnership’s board of directors and, hence, the Partnership. As a result, the Partnership is no longer considered to be under common control with KNOT and as a consequence, the Partnership will not account for any vessel acquisitions from KNOT after June 25, 2013 as a transfer of equity interests between entities under common control.

On January 10, 2017, the Partnership issued and sold 2,500,000 common units in an underwritten public offering (see Note 16(a) — Equity Offering), raising approximately $54.9 million in net proceeds.

On February 2, 2017, the Partnership issued and sold in a private placement 2,083,333 Series A Convertible Preferred Units (“Series A Preferred Units”) at a price of $24.00 per unit. After deducting estimated fees and expenses, the net proceeds from the sale were approximately $48.6 million.

On March 1, 2017, the Partnership’s wholly owned subsidiary, KNOT Shuttle Tankers AS, acquired KNOT Shuttle Tankers 24 AS, the company that owns the Tordis Knutsen, from KNOT. The acquisition of the Tordis Knutsen was accounted for as an acquisition of a business. As a result, the Partnership has recorded the results of operations of the Tordis Knutsen in its consolidated statement of operations from March 1, 2017. See Note 15—Business Acquisitions.

On June 1, 2017, KNOT Shuttle Tankers AS acquired KNOT Shuttle Tankers 25 AS, the company that owns the Vigdis Knutsen, from KNOT. The acquisition of the Vigdis Knutsen was accounted for as an acquisition of a business. As a result, the Partnership has recorded the results of operations of the Vigdis Knutsen in its consolidated statement of operations from June 1, 2017. See Note 15—Business Acquisitions.

On June 30, 2017, the Partnership issued and sold in a second private placement 1,666,667 additional Series A Preferred Units at a price of $24.00 per unit. After deducting estimated fees and expenses, the net proceeds from the sale were approximately $38.8 million.

Summary of Significant Accounting Policies
Summary of Significant Accounting Policies

2) Summary of Significant Accounting Policies

(a) Basis of Preparation

The accompanying unaudited condensed consolidated interim financial statements are prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) and applicable rules and regulations of the U.S. Securities and Exchange Commission (the “SEC”) for interim financial information. In the opinion of management of the Partnership, all adjustments considered necessary for a fair presentation, which are of normal recurring nature, have been included. All intercompany balances and transactions are eliminated. The unaudited condensed consolidated financial statements do not include all the disclosures and information required for a complete set of annual financial statements; and, therefore, these unaudited condensed consolidated financial statements should be read in conjunction with the Partnership’s audited consolidated financial statements for the year ended December 31, 2016, which are included in the Partnership’s Annual Report on Form 20-F (the “2016 20-F”).

(b) Significant Accounting Policies

The accounting policies adopted in the preparation of the unaudited condensed consolidated interim financial statements are consistent with those followed in the preparation of the Partnership’s audited consolidated financial statements for the year ended December 31, 2016, as contained in the Partnership’s 2016 20-F.

(c) Recent Accounting Pronouncements

Adoption of new accounting standards

There are no accounting pronouncements effective for the period, whose adoption had a material impact on the consolidated financial statements in the current period.

Accounting pronouncements to be adopted

In February 2016, the Financial Accounting Standards Board (“FASB”) issued revised guidance for leasing. The objective is to establish the principles that lessors and lessees shall apply to report useful information to users of financial statements about the amount, timing and uncertainty of cash flows arising from a lease. The standard is effective for annual periods beginning after December 15, 2018. The Partnership is currently assessing the impact the adoption of this standard will have on the consolidated financial statements.

In May 2014, the FASB issued Accounting Standards Update (“ASU”) 2014-09, Revenue from Contracts with Customers, which provides new authoritative guidance on the methods of revenue recognition and related disclosure requirements. This new standard supersedes all existing revenue recognition requirements, including most industry-specific guidance. The new standard requires a company to recognize revenue when it transfers goods or services to customers in an amount that reflects the consideration that the company expects to receive for those goods or services. The new standard also requires additional qualitative and quantitative disclosures. In April 2015 the FASB proposed to defer the effective date of the guidance by one year. Based on this proposal, public entities would need to apply the new guidance for annual and interim periods beginning after December 15, 2017, and may apply it, at the company’s option, retrospectively to each period presented or as a cumulative-effect adjustment as at the date of adoption. Early adoption is not permitted until periods beginning after December 15, 2016. The Partnership has begun an initial assessment of the impact of this standard update on its consolidated financial statements and related disclosures and expects to adopt the standard from January 1, 2018. Based on the analysis to date, the Partnership does not expect the pattern of revenue recognition under the new guidance to materially differ from its current revenue recognition pattern and expects to transition using a modified retrospective approach whereby it will record the cumulative effect of applying the new standard to all outstanding contracts as at January 1, 2018 as an adjustment to opening retained earnings.

Any other accounting pronouncements yet to be adopted by the Partnership are consistent with those disclosed in the Partnership’s audited consolidated financial statements for the year ended December 31, 2016.

Segment Information
Segment Information

3) Segment Information

The Partnership has not presented segment information as it considers its operations to occur in one reportable segment, the shuttle tanker market. As of June 30, 2017, the Partnership’s fleet consisted of thirteen vessels and operated under nine time charters and four bareboat charters. As of June 30, 2016, the Partnership’s fleet consisted of ten vessels and operated under six time charters and four bareboat charters. Under the time charters and bareboat charters, the charterer, not the Partnership, controls the choice of which trading areas the applicable Vessel will serve. Accordingly, the Partnership’s management, including the chief operating decision makers, does not evaluate performance according to geographical region.

 

The following table presents revenues and percentages of consolidated revenues for customers that accounted for more than 10% of the Partnership’s consolidated revenues during the three and six months ended June 30, 2017 and 2016. All of these customers are subsidiaries of major international oil companies.

 

         Three Months Ended 
June 30,
     Six Months Ended
June 30,
 
(U.S. Dollars in thousands)        2017      2016      2017      2016  

Eni Trading and Shipping S.p.A.

     $     11,345        22%      $     11,689        27%      $     22,905        24%      $     23,375        28%  

Fronape International Company, a subsidiary of Petrobras Transporte S.A.

       11,249        22%        11,249        26%        22,378        23%        22,498        27%  

Statoil ASA

       5,778        11%        5,710        13%        11,459        12%        10,229        12%  

Repsol Sinopec Brasil, S.A., a subsidiary of Repsol Sinopec Brasil, B.V.

       7,094        14%        4,772        11%        14,396        15%        9,760        11%  

Brazil Shipping I Limited, a subsidiary of Royal Dutch Shell

       11,675        23%        5,097        13%        15,401        16%        10,134        12%  

Standard Marine Tønsberg AS, a Norwegian subsidiary of ExxonMobil

       4,396        9%        4,347        10%        8,745        9%        8,694        10%  

Insurance Proceeds
Insurance Proceeds

4) Insurance Proceeds

In February 2017, the Raquel Knutsen damaged its propeller hub. As a result, the Vessel was off-hire from February 22, 2017 to May 15, 2017 for repairs. Under the Partnership’s loss of hire policies, its insurer will pay the Partnership the hire rate agreed in respect of each vessel for each day, in excess of 14 deductible days, for the time that the Vessel is out of service as a result of damage, for a maximum of 180 days. The Partnership received payments for loss of hire insurance of $2.15 million and $2.9 million during the three and six months ended June 30, 2017, respectively.

In addition, for the three and six months ended June 30, 2017, the Partnership recorded $2.17 million and $3.89 million, respectively, for recoveries up to the amount of loss under hull and machinery insurance for the repairs as a result of the propeller hub damage to the Raquel Knutsen. For the three and six months ended June 30, 2017, $0.1 million and $0.1 million, respectively, is classified under vessel operating expense along with the cost of the repairs.

Other Finance Expenses
Other Finance Expenses

5) Other Finance Expenses

(a) Interest Expense

A reconciliation of total interest cost and interest expense as reported in the consolidated statements of operations for the three and six months ended June 30, 2017 and 2016:

 

     Three Months Ended
June 30,
       Six Months Ended
June 30,
 

(U.S. Dollars in thousands)

   2017        2016        2017        2016  

Interest expense

   $ 6,846        $ 4,768        $ 12,711        $ 9,511  

Amortization of debt issuance cost and fair value of debt assumed

     406          286          755          573  
  

 

 

      

 

 

      

 

 

      

 

 

 

Total interest cost

   $ 7,252        $ 5,054        $ 13,466        $ 10,084  
  

 

 

      

 

 

      

 

 

      

 

 

 
  

 

 

      

 

 

      

 

 

      

 

 

 

(b) Other Finance Expense

The following table presents the other finance expense for three and six months ended June 30, 2017 and 2016:

 

     Three Months Ended
June 30,
       Six Months Ended
June 30,
 

(U.S. Dollars in thousands)

   2017        2016        2017        2016  

Bank fees, charges

   $ 119        $ 158        $ 191        $ 246  

Guarantee costs

     158          176          318          355  

Commitment fees

     51          —            121          —    
  

 

 

      

 

 

      

 

 

      

 

 

 

Total other finance expense

   $ 328        $ 334        $ 630        $ 601  
  

 

 

      

 

 

      

 

 

      

 

 

 
  

 

 

      

 

 

      

 

 

      

 

 

 

 

Derivative Instruments
Derivative Instruments

6) Derivative Instruments

The unaudited condensed consolidated interim financial statements include the results of interest rate swap contracts to manage the Partnership’s exposure related to changes in interest rates on its variable rate debt instruments and the results of foreign exchange forward contracts to manage its exposure related to changes in currency exchange rates on its operating expenses, mainly crew expenses, in currency other than U.S. Dollars and on its contract obligations. The Partnership does not apply hedge accounting for derivative instruments. The Partnership does not speculate using derivative instruments.

By using derivative financial instruments to economically hedge exposures to changes in interest rates, the Partnership exposes itself to credit risk and market risk. Derivative instruments that economically hedge exposures are used for risk management purposes, but these instruments are not designated as hedges for accounting purposes. Credit risk is the failure of the counterparty to perform under the terms of the derivative instrument. When the fair value of a derivative instrument is positive, the counterparty owes the Partnership, which creates credit risk for the Partnership. When the fair value of a derivative instrument is negative, the Partnership owes the counterparty, and, therefore, the Partnership is not exposed to the counterparty’s credit risk in those circumstances. The Partnership minimizes counterparty credit risk in derivative instruments by entering into transactions with major banking and financial institutions. The derivative instruments entered into by the Partnership do not contain credit risk-related contingent features. The Partnership has not entered into master netting agreements with the counterparties to its derivative financial instrument contracts.

Market risk is the adverse effect on the value of a derivative instrument that results from a change in interest rates, currency exchange rates or commodity prices. The market risk associated with interest rate contracts is managed by establishing and monitoring parameters that limit the types and degree of market risk that may be undertaken.

The Partnership assesses interest rate risk by monitoring changes in interest rate exposures that may adversely impact expected future cash flows and by evaluating economical hedging opportunities.

The Partnership’s variable interest rate mortgage debt obligations expose the Partnership to variability in interest payments due to changes in interest rates. The Partnership believes that it is prudent to limit the variability of a portion of its interest payments. To meet this objective, the Partnership has entered into London Interbank Offered Rate (“LIBOR”)-based interest rate swap contracts to manage fluctuations in cash flows resulting from changes in the benchmark interest rate of LIBOR. These swaps change the variable rate cash flow exposure on the mortgage debt obligations to fixed cash flows. Under the terms of the interest rate swap contracts, the Partnership receives LIBOR-based variable interest rate payments and makes fixed interest rate payments, thereby creating the equivalent of fixed rate debt for the notional amount of its debt hedged.

As of June 30, 2017, the Partnership had entered into various interest swap agreements for a total notional amount of $536.7 million to hedge against the interest rate risks of its variable rate borrowings. Under the terms of the interest rate swap agreements, the Partnership receives interest based on three or six month LIBOR and pays a weighted average interest rate of 1.65%.

As of June 30, 2017 and December 31, 2016, the total notional amount of the Partnership’s outstanding interest rate swap contracts that were entered into in order to hedge outstanding or forecasted debt obligations were $536.7 million and $446.7 million, respectively. As of June 30, 2017 and December 31, 2016, the carrying amount of the interest rate swaps contracts were net assets of $2.1 million and $0.8 million, respectively. See Note 7—Fair Value Measurements.

Changes in the fair value of interest rate swap contracts are reported in realized and unrealized gain (loss) on derivative instruments in the same period in which the related interest affects earnings.

The Partnership and its subsidiaries utilize the U.S. Dollar as their functional and reporting currency, because all of their revenues and the majority of their expenditures, including the majority of their investments in vessels and their financing transactions, are denominated in U.S. Dollars. Payment obligations in currencies other than the U.S. Dollar, and in particular operating expenses in Norwegian Kroner (NOK), expose the Partnership to variability in currency exchange rates. The Partnership believes that it is prudent to limit the variability of a portion of its currency exchange exposure. To meet this objective, the Partnership entered into foreign exchange forward contracts to manage fluctuations in cash flows resulting from changes in the exchange rates towards the U.S. Dollar. The agreements change the variable exchange rate to fixed exchange rates at agreed dates.

As of June 30, 2017 and December 31, 2016, the total contract amount in foreign currency of the Partnership’s outstanding foreign exchange forward contracts that were entered into to economically hedge outstanding future payments in currencies other than the U.S. Dollar were NOK 332.5 million and NOK 290.1 million, respectively. As of June 30, 2017 and December 31, 2016, the carrying amount of the Partnership’s foreign exchange forward contracts was a net liability of $0.2 million and $1.3 million, respectively. See Note 7—Fair Value Measurements.

 

The following table presents the realized and unrealized gains and losses that are recognized in earnings as net gain (loss) for derivative instruments for the three and six months ended June 30, 2017 and 2016:

 

     Three Months Ended
June 30,
     Six Months Ended 
June 30,
 

(U.S. Dollars in thousands)

   2017      2016      2017      2016  

Realized gain (loss):

           

Interest rate swap contracts

   $ (938    $ (1,252    $ (1,607    $ (2,176

Foreign exchange forward contracts

     (97      (316      (166      (316
  

 

 

    

 

 

    

 

 

    

 

 

 

Total realized gain (loss):

     (1,035      (1,568      (1,773      (2,492
  

 

 

    

 

 

    

 

 

    

 

 

 

Unrealized gain (loss):

           

Interest rate swap contracts

     (1,334      (1,518      (275      (5,866

Foreign exchange forward contracts

     833        (90      1,031        1,998  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total unrealized gain (loss):

     (501      (1,608      756        (3,868
  

 

 

    

 

 

    

 

 

    

 

 

 

Total realized and unrealized gain (loss) on derivative instruments:

   $ (1,536    $ (3,176    $ (1,017    $ (6,360
  

 

 

    

 

 

    

 

 

    

 

 

 
  

 

 

    

 

 

    

 

 

    

 

 

 

Fair Value Measurements
Fair Value Measurements

7) Fair Value Measurements

(a) Fair Value of Financial Instruments

The following table presents the carrying amounts and estimated fair values of the Partnership’s financial instruments as of June 30, 2017 and December 31, 2016. Fair value is defined as the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date.

 

     June 30, 2017        December 31, 2016  
(U.S. Dollars in thousands)    Carrying 
Amount
       Fair 
Value
       Carrying 
Amount
       Fair 
Value
 

Financial assets:

                 

Cash and cash equivalents

   $ 64,501        $ 64,501        $ 27,664        $ 27,664  

Current derivative assets:

                 

Interest rate swap contracts

     124          124          —            —    

Foreign exchange forward contracts

     138          138          —            —    

Non-current derivative assets:

                 

Interest rate swap contracts

     4,461          4,461          3,154          3,154  

Foreign exchange forward contracts

     39          39          —            —    

Financial liabilities:

                 

Current derivative liabilities:

                 

Interest rate swap contracts

     1,634          1,634          2,039          2,039  

Foreign exchange forward contracts

     411          411          1,265          1,265  

Non-current derivative liabilities:

                 

Interest rate swap contracts

     793          793          285          285  

Foreign exchange forward contracts

     —            —            —            —    

Long-term debt, current and non-current

     912,010          911,083          745,649          743,898  

 

The carrying amounts shown in the table above are included in the condensed consolidated balance sheets under the indicated captions. The carrying value of trade accounts receivable, trade accounts payable and receivables/payables to owners and affiliates approximate their fair value.

The fair values of the financial instruments shown in the above table as of June 30, 2017 and December 31, 2016 represent the amounts that would be received to sell those assets or that would be paid to transfer those liabilities in an orderly transaction between market participants at that date. Those fair value measurements maximize the use of observable inputs. However, in situations where there is little, if any, market activity for the asset or liability at the measurement date, the fair value measurement reflects the Partnership’s own judgment about the assumptions that market participants would use in pricing the asset or liability. Those judgments are developed by the Partnership based on the best information available in the circumstances, including expected cash flows, appropriately risk-adjusted discount rates and available observable and unobservable inputs.

The following methods and assumptions were used to estimate the fair value of each class of financial instruments:

 

    Cash and cash equivalents and restricted cash: The fair value of the Partnership’s cash balances approximates the carrying amounts due to the current nature of the amounts.

 

    Interest rate swap contracts: The fair value of interest rate swap contracts is determined using an income approach using the following significant inputs: the term of the swap, the notional amount of the swap, discount rates interpolated based on relevant LIBOR swap curves and the rate on the fixed leg of the swap.

 

    Foreign exchange forward contracts: The fair value is calculated using mid-rates (excluding margins) as determined by counterparties based on available market rates as of the balance sheet date. The fair value is discounted from the value at expiration to the current value of the contracts.

 

    Long-term debt: With respect to long-term debt measurements, the Partnership uses market interest rates and adjusts that rate for all necessary risks, including its own credit risk. In determining an appropriate spread to reflect its credit standing, the Partnership considered interest rates currently offered to KNOT for similar debt instruments of comparable maturities by KNOT’s and the Partnership’s bankers as well as other banks that regularly compete to provide financing to the Partnership.

(b) Fair Value Hierarchy

The following table presents the placement in the fair value hierarchy of assets and liabilities that are measured at fair value on a recurring basis (including items that are required to be measured at fair value or for which fair value is required to be disclosed) as of June 30, 2017 and December 31, 2016:

 

              Fair Value Measurements at
Reporting Date Using
 

(U.S. Dollars in thousands)

   June 30, 
2017
       Quoted Price
in Active 
Markets for 
Identical 
Assets 
(Level 1)
       Significant 
Other 
Observable
Inputs 
(Level 2)
       Significant 
Unobservable
Inputs 
(Level 3)
 

Financial assets:

                 

Cash and cash equivalents

   $             64,501        $       64,501        $ —          $ —    

Current derivative assets:

                 

Interest rate swap contracts

     124          —            124          —    

Foreign exchange forward contracts

     138          —            138          —    

Non-current derivative assets:

                 

Interest rate swap contracts

     4,461          —                          4,461                       —    

Foreign exchange forward contracts

     39          —            39          —    

Financial liabilities:

                 

Current derivative liabilities:

                 

Interest rate swap contracts

     1,634          —            1,634          —    

Foreign exchange forward contracts

     411          —            411          —    

Non-current derivative liabilities:

                 

Interest rate swap contracts

     793          —            793          —    

Foreign exchange forward contracts

     —            —            —            —    

Long-term debt, current and non-current

     912,010          —            911,083          —    

 

            Fair Value Measurements at
Reporting Date Using
 

(U.S. Dollars in thousands)

   December 31,
2016
     Quoted Price
in Active 
Markets for 
Identical 
Assets 
(Level 1)
     Significant 
Other 
Observable
Inputs 
(Level 2)
     Significant 
Unobservable
Inputs 
(Level 3)
 

Financial assets:

           

Cash and cash equivalents

   $               27,664      $         27,664      $ —        $            —    

Current derivative assets:

           

Interest rate swap contracts

     —          —                          —          —    

Foreign exchange forward contracts

     —          —          —          —    

Non-current derivative assets:

           

Interest rate swap contracts

     3,154        —          3,154        —    

Foreign exchange forward contracts

     —          —          —          —    

Financial liabilities:

           

Current derivative liabilities:

           

Interest rate swap contracts

     2,039        —          2,039        —    

Foreign exchange forward contracts

     1,265        —          1,265        —    

Non-current derivative liabilities:

           

Interest rate swap contracts

     285        —          285        —    

Foreign exchange forward contracts

     —          —          —          —    

Long-term debt, current and non-current

     745,649        —          743,898        —    

The Partnership’s accounting policy is to recognize transfers between levels of the fair value hierarchy on the date of the event or change in circumstances that caused the transfer. There were no transfers into or out of Level 1, Level 2 or Level 3 as of June 30, 2017 and December 31, 2016.

Income Taxes
Income Taxes

8) Income Taxes

The Norwegian government is in negotiations with the EFTA Surveillance Authority to extend the effective date of the Norwegian Tonnage Tax regime (the “NTT”). Pursuant to those negotiations, Norway has proposed restrictions that would eliminate the ability of companies that own vessels under certain bareboat charters to qualify for the NTT. Companies that no longer qualify for the NTT would instead be subject to Norwegian corporate income tax.

Subsidiaries of the Partnership collectively own four vessels under bareboat charters. Under the currently proposed changes to the NTT, the subsidiaries that own those vessels would no longer qualify for the NTT and would instead be subject to Norwegian corporate income tax, potentially as of January 1, 2018. The Partnership is evaluating potential alternatives that would avoid any of its subsidiaries being disqualified from the NTT. However, until any changes to the NTT are finalized, the Partnership can make no assurances that it can avoid the disqualification of certain of its subsidiaries from the NTT.

Components of Current and Deferred Tax Expense

After the reorganization of the Partnership’s predecessor’s activities into the new group structure in February 2013, all profit from continuing operations in Norway is taxable within the Norwegian Tonnage Tax regime (“the tonnage tax regime”). The consequence of the reorganization was a one-time entrance tax into the tonnage tax regime due to the Partnership’s acquisition of the shares in the subsidiary that owns the Fortaleza Knutsen and the Recife Knutsen. Under the tonnage tax regime, the tax is based on the tonnage of the vessel and operating income is tax free. The net financial income and expense remains taxable as ordinary income tax for entities subject to the tonnage tax regime. For the portion of activities subject to the tonnage tax regime, tonnage taxes are classified as vessel operating expenses while the current and deferred taxes arising on net financial income and expense are reflected as income tax expense in the consolidated financial statements.

 

The total amount of the entrance tax was estimated to be approximately $3.0 million, which was recognized in the three months ended March 31, 2013. The entrance tax is payable over several years and is calculated by multiplying the tax rate by the declining balance of the gain, which will decline by 20% each year. The amount payable will be affected by the change in tax rate which was reduced to 24% in 2017 from 25% in 2016, from 27% in 2014 and from 28% in 2013 and the fluctuation in currency rates. Approximately $0.2 and $0.1 million of the entrance tax was paid during the first and second quarter of 2017, respectively, and $0.2 million was paid during the first quarter of 2016. UK income tax is presented as income taxes payable, while $0.7 million is presented as non-current deferred taxes payable.

Significant components of current and deferred income tax expense attributable to income from continuing operations for the three and six months ended June 30, 2017 and 2016 as follows:

 

     Three Months Ended 
June 30,
     Six Months Ended 
June 30,
 
(U.S. Dollars in thousands)    2017      2016      2017      2016  

Income before income taxes

   $ 16,918      $ 11,581      $ 28,350      $ 22,247  

Income tax (expense)

     (3      (3      (6      (6
  

 

 

    

 

 

    

 

 

    

 

 

 

Effective tax rate

   $ 0    $ 0    $ 0    $ 0
  

 

 

    

 

 

    

 

 

    

 

 

 
  

 

 

    

 

 

    

 

 

    

 

 

 

The Partnership records a valuation allowance for deferred tax assets when it is more likely than not that some of or all of the benefit from the deferred tax assets will not be realized. In assessing the realizability of deferred tax assets, which relates to financial loss carry forwards and other deferred tax assets within the tonnage tax regime, the Partnership considers whether it is more-likely-than-not that some portion or all of the deferred tax assets will not be realized taking into account all the positive and negative evidence available. As of June 30, 2017 and December 31, 2016 there are no deferred tax assets recognized.

Vessels and Equipment
Vessels and Equipment

9) Vessels and Equipment

 

(U.S. Dollars in thousands)    Vessels &
equipment
     Accumulated
depreciation
     Net Vessels  

Vessels, December 31, 2015

   $ 1,351,219      $ (158,292    $ 1,192,927  

Additions

     115,934        —          115,934  

Drydock costs

     4,258        —          4,258  

Disposals

     (2,498      2,498        —    

Depreciation for the year

     —          (56,230      (56,230
  

 

 

    

 

 

    

 

 

 

Vessels, December 31, 2016

   $ 1,468,913      $ (212,024    $ 1,256,889  
  

 

 

    

 

 

    

 

 

 

Additions

     286,243        —          286,243  

Drydock costs

     9,263        —          9,263  

Disposals

     (1,508      1,508        —    

Depreciation for the period

     —          (33,125      (33,125
  

 

 

    

 

 

    

 

 

 

Vessels, June 30, 2017

   $ 1,762,912      $ (243,641    $ 1,519,270  
  

 

 

    

 

 

    

 

 

 
  

 

 

    

 

 

    

 

 

 

As of June 30, 2017 and December 2016, Vessels with a book value of $1,519 million and $1,257 million, respectively, are pledged as security held as a guarantee for the Partnership’s long-term debt. See Note 11—Long-term debt.

Intangible Assets
Intangible Assets

10) Intangible Assets

 

(U.S. Dollars in thousands)    Above market time charter
Tordis Knutsen
     Above market time charter
Vigdis Knutsen
     Total
intangibles
 

Intangibles, December 31, 2015

   $ —        $ —        $ —    

Additions

     —          —          —    

Amortization for the year

     —          —          —    
  

 

 

    

 

 

    

 

 

 

Intangibles, December 31, 2016

   $ —        $ —          $ —      
  

 

 

    

 

 

    

 

 

 

Additions

     1,468        1,458        2,926  

Amortization for the period

     (101      (25      (126
  

 

 

    

 

 

    

 

 

 

Intangibles, June 30, 2017

   $ 1,367      $ 1,433      $ 2,800  
  

 

 

    

 

 

    

 

 

 
  

 

 

    

 

 

    

 

 

 

The intangible for the above market value of time charter contract associated with the Tordis Knutsen is amortized to time charter revenue on a straight line basis over the remaining term of the contract of approximately 4.8 years as of the acquisition date. The intangible for the above market value of time charter contract associated with the Vigdis Knutsen is amortized to time charter revenue on a straight line basis over the remaining term of the contract of approximately 4.9 years as of the acquisition date. Also see Note 15 – Business Acquisitions.

Long-Term Debt
Long-Term Debt

11) Long-Term Debt

As of June 30, 2017 and December 31, 2016, the Partnership had the following debt amounts outstanding:

 

(U.S. Dollars in thousands)   

Vessel

   June 30, 2017      December 31,
2016
 

$220 million loan facility

  

Windsor Knutsen, Bodil Knutsen,

Carmen Knutsen

   $           172,857      $         180,714  

$35 million revolving credit facility

  

Windsor Knutsen, Bodil

Knutsen, Carmen Knutsen

     30,000        25,000  

$140 million loan facility

   Fortaleza Knutsen &
Recife Knutsen
     113,750        118,125  

$117 million loan facility

   Hilda Knutsen      —          76,871  

$117 million loan facility

   Torill Knutsen      75,641        78,105  

$172.5 million loan facility

   Dan Cisne, Dan Sabia      95,939        100,539  

$77.5 million loan facility

   Ingrid Knutsen      64,368        67,652  

$74.5 million loan facility

   Raquel Knutsen      71,028        73,643  

$25 million Seller’s Credit and Seller’s Loan

   Raquel Knutsen      —          25,000  

$114.4 million loan facility

   Tordis Knutsen      93,581        —    

$114.4 million loan facility

   Vigdis Knutsen      94,846        —    

$100 million loan facility

   Hilda Knutsen      100,000        —    
     

 

 

    

 

 

 

Total long-term debt

        912,010        745,649  
     

 

 

    

 

 

 
     

 

 

    

 

 

 

Less: current installments

        66,661        60,314  

Less: unamortized deferred loan issuance costs

        1,643        1,330  
     

 

 

    

 

 

 

Current portion of long-term debt

        65,018        58,984  
     

 

 

    

 

 

 

Amounts due after one year

        845,350        685,335  

Less: unamortized deferred loan issuance costs

        4,468        2,673  

Less: $25 million Seller’s Credit and Seller’s Loan

        —          25,000  
     

 

 

    

 

 

 

Long-term debt, less current installments, Seller’s Credit and Seller’s Loan and unamortized deferred loan issuance costs

   $ 840,882        657,662  
     

 

 

    

 

 

 
     

 

 

    

 

 

 

The Partnership’s outstanding debt of $912.0 million as of June 30, 2017 is repayable as follows:

 

(U.S. Dollars in thousands)    Period
repayment
     Balloon
repayment
 

Remainder of 2017

   $ 33,331      $ —    

2018

     66,303        86,677  

2019

     50,085        267,678  

2020

     39,153        —    

2021

     39,753        70,811  

2022 and thereafter

     85,507        172,712  
  

 

 

    

 

 

 

Total

   $           314,132      $           597,878  
  

 

 

    

 

 

 

As of June 30, 2017, the interest rates on the Partnership’s loan agreements (other than tranche two of the $77.5 million loan facility) were the London Interbank Offered Rate (“LIBOR”) plus a fixed margin ranging from 1.9% to 2.5%. On the export credit loan of $44.6 million which is tranche two of the $77.5 million loan facility secured by the Ingrid Knutsen, the annual rate is 3.85% composed of a 2.5% bank facility rate plus a commission of 1.35% to the export credit guarantor. The guarantee commission of 1.35% is classified as other finance expense.

 

In April 2015, KNOT Shuttle Tankers 24 AS, the subsidiary owning the Tordis Knutsen, as the borrower, entered into a secured loan facility (the “Tordis Facility”). As of the time of the acquisition of the Tordis Knutsen on March 1, 2017, the aggregate amount outstanding under the facility was $114.4 million. The Tordis Facility is repayable in quarterly installments with a final balloon payment of $70.8 million due at maturity in November 2021. The Tordis Facility bears interest at an annual rate equal to LIBOR plus a margin of 1.9%. The facility is secured by a vessel mortgage on the Tordis Knutsen. The Tordis Knutsen, assignments of earnings, charterparty contracts and insurance proceeds are pledged as collateral for the Tordis Facility. The Partnership and KNOT Shuttle Tankers AS are the sole guarantors.

In April 2015, KNOT Shuttle Tankers 25 AS, the subsidiary owning the Vigdis Knutsen, as the borrower, entered into a secured loan facility (the “Vigdis Facility”). As of the time of the acquisition of the Vigdis Knutsen on June 1, 2017, the aggregate amount outstanding under the facility was $114.4 million. The Vigdis Facility is repayable in quarterly installments with a final balloon payment of $70.8 million due at maturity in February 2022. The Vigdis Facility bears interest at an annual rate equal to LIBOR plus a margin of 1.9%. The facility is secured by a vessel mortgage on the Vigdis Knutsen. The Vigdis Knutsen, assignments of earnings, charterparty contracts and insurance proceeds are pledged as collateral for the Vigdis Facility. The Partnership and KNOT Shuttle Tankers AS are the sole guarantors.

On May 26, 2017, the Partnership’s subsidiary, KNOT Shuttle Tankers 14 AS, which owns the vessel Hilda Knutsen, entered into a new $100 million senior secured term loan facility with Mitsubishi UFJ Lease & Finance (Hong Kong) Limited (the “New Hilda Facility”). The New Hilda Facility is repayable in twenty-eight (28) consecutive quarterly installments with a balloon payment of $58.5 million due at maturity. The New Hilda Facility bears interest at a rate per annum equal to LIBOR plus a margin of 2.2%. The facility matures in 2024 and is guaranteed by the Partnership and refinanced the $117 million loan facility associated with the Hilda Knutsen that bore interest at a rate of LIBOR plus 2.5% and was due to be paid in full in August 2018. As part of the refinancing, the $117 million loan facility including amortized loan expenses has been fully derecognized.

Related Party Transactions
Related Party Transactions

12) Related Party Transactions

(a) Related Parties

Net expenses (income) from related parties included in the unaudited condensed consolidated statements of operations for the three and six months ended June 30, 2017 and 2016 are as follows:

 

     Three Months Ended
June 30,
     Six Months Ended
June 30,
 
(U.S. Dollars in thousands)    2017      2016      2017      2016  

Statements of operations:

           

Other income:

           

Guarantee income from KNOT (1)

     593        192        687        381  

Operating expenses:

           

Technical and operational management fee from KNOT Management to Vessels (2)

     1,079        733        2,028        1,465  

General and administrative expenses:

           

Administration fee from KNOT Management (3)

     430        259        783        633  

Administration fee from KOAS (3)

     111        100        223        191  

Administration fee from KOAS UK (3)

     31        35        62        71  

Administration and management fee from KNOT (4)

     52        51        94        102  

Finance income (expense):

           

Interest expense charged from KNOT (5)

     —          —          52        —    
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 1,110      $ 986      $ 2,555      $ 2,081  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(U.S. Dollars in thousands)           At June 30,
2017
            At December 31,
2016
 

Balance Sheet:

           

Vessels:

           

Drydocking supervision fee from KNOT (6)

      $ 29         $ 38  

Drydocking supervision fee from KOAS (6)

        —             16  
  

 

 

    

 

 

 

Total

      $ 29         $ 54  
  

 

 

    

 

 

 

 

(1) Guarantee income from KNOT: Pursuant to the Omnibus Agreement, KNOT agreed to guarantee the payments of the hire rate under the initial charter of the Windsor Knutsen and Bodil Knutsen for a period of five years from the closing date of the IPO. In October 2015, the Windsor Knutsen commenced on a new Shell time charter with a hire rate below the hire rate in the initial charter. The difference between the new hire rate and the initial rate is paid by KNOT. See Note 12(b)—Related Party Transactions—Guarantees and Indemnifications. The Vigdis Knutsen suffered damages to its hull in connection with a ship-to-ship loading on May 24, 2017 and the vessel went offhire 6 days in June 2017 due to repairs of the damage. In connection with the Vigdis Knutsen acquisition KNOT agreed to pay for the repair cost and charter hire lost in connection with the incident. The reimbursement from KNOT for lost charter hire is accounted for as guarantee income.
(2) Technical and operational management fee from KNOT Management to Vessels: KNOT Management AS (“KNOT Management”) provides technical and operational management of the vessels on time charter including crewing, purchasing, maintenance and other operational services. In addition, there is also a charge for 24-hour emergency response services provided by KNOT for all vessels managed by KNOT.
(3) Administration fee from KNOT Management and Knutsen OAS Shipping AS (“KOAS”) and Knutsen OAS (UK) Ltd. (“KOAS UK”): Administration costs include the compensation and benefits of KNOT Management’s management and administrative staff as well as other general and administration expenses. Some benefits are also provided by KOAS and KOAS UK. Net administration costs are total administration cost plus a 5% margin, reduced for the total fees for services delivered by the administration staffs and the estimated shareholder costs for KNOT that have not been allocated. As such, the level of net administration costs as a basis for the allocation can vary from year to year based on the administration and financing services offered by KNOT to all the vessels in its fleet each year. KNOT Management also charges each subsidiary a fixed annual fee for the preparation of the statutory financial statement.
(4) Administration and management fee from KNOT: For bareboat charters, the shipowner is not responsible for providing crewing or other operational services and the customer is responsible for all vessel operating expenses and voyage expenses. However, each of the vessels under bareboat charters are subject to management and administration agreements with either KNOT Management or KNOT Management Denmark, pursuant to which these companies provide general monitoring services for the vessels in exchange for an annual fee.
(5) Interest expense charged from KNOT: KNOT invoiced interest (expense) income for any outstanding payables to (receivable from) owners and affiliates to the vessel-owning subsidiaries.
(6) Drydocking supervision fee from KNOT and KOAS: KNOT and KOAS provide supervision and hire out service personnel during drydocking of the vessels. The fee is calculated as a daily fixed fee.

(b) Guarantees and Indemnifications

Pursuant to the Omnibus Agreement, KNOT agreed to guarantee the payments of the hire rate under the initial charters of each of the Windsor Knutsen and the Bodil Knutsen for a period of five years from the closing date of the IPO.

In April 2014, the Partnership was notified that Shell would not exercise its option to extend the Windsor Knutsen time charter after the expiration of its initial term. The vessel was re-delivered on July 28, 2014. In order to comply with its obligations under the Omnibus Agreement, on July 29, 2014, KNOT and the Partnership entered into a time charter for the vessel at a rate of hire that would have been in effect during the option period under the previous Shell time charter. This charter was effective until the new Shell time charter commenced in October, 2015. The new Shell charter has a hire rate that is lower than the hire rate in the initial charter. The difference between the new hire and the initial rate is paid by KNOT.

Under the Omnibus Agreement, KNOT has agreed to indemnify the Partnership until April 15, 2018, against certain environmental and toxic tort liabilities with respect to certain assets that KNOT contributed or sold to the Partnership to the extent arising prior to the time they were contributed or sold. However, claims are subject to a deductible of $0.5 million and an aggregate cap of $5 million.

(c) Transactions with Management and Directors

See the footnotes to Note 12(a)—Related Party Transactions for a discussion of the allocation principles for KNOT’s administrative costs, including management and administrative staff, included in the consolidated statements of operations.

 

(d) Amounts Due from (to) Related Parties

Balances with related parties consisted of the following:

 

(U.S. Dollars in thousands)    At June 30,
2017
     At December 31,
2016
 

Balance Sheet:

     

Trading balances due from KOAS

   $ 128      $ 108  

Trading balances due from KNOT and affiliates

     639        42  
  

 

 

    

 

 

 

Amount due from related parties

     767        150  
  

 

 

    

 

 

 
  

 

 

    

 

 

 

Trading balances due to KOAS

   $ 835      $ 543  

Trading balances due to KNOT and affiliates

     6,212        291  
  

 

 

    

 

 

 

Amount due to related parties

   $ 7,047      $ 834  
  

 

 

    

 

 

 
  

 

 

    

 

 

 

Amounts due from (to) related parties are unsecured and intended to be settled in the ordinary course of business. They primarily relate to vessel management and other fees due to KNOT, KNOT Management, KOAS UK and KOAS.

(e) Trade accounts payables

Trade accounts payables to related parties are included in total trade accounts payables in the balance sheet. The balances to related parties consisted of the following:

 

(U.S. Dollars in thousands)    At June 30,
2017
     At December 31,
2016
 

Balance Sheet:

     

Trading balances due to KOAS

   $ 711      $ 727  

Trading balances due to KNOT and affiliates

     877        394  
  

 

 

    

 

 

 

Trade accounts payables to related parties

   $ 1,588      $ 1,121  

(f) Long-term debt from related parties

The balances to related parties consisted of the following:

 

(U.S. Dollars in thousands)    At June 30,
2017
     At December 31,
2016
 

Balance Sheet:

     

Long-term debt from related parties (KNOT)

   $ —        $ 25,000  
  

 

 

    

 

 

 

Total

   $ —        $ 25,000  
  

 

 

    

 

 

 

(g) Acquisitions from KNOT

On December 1, 2016, the Partnership acquired KNOT’s 100% interest in Knutsen NYK Shuttle Tankers 19 AS, the company that owns and operates the Raquel Knutsen. This acquisition was accounted for as an acquisition of a business.

On March 1, 2017, the Partnership acquired KNOT’s 100% interest in KNOT Shuttle Tankers 24 AS, the company that owns and operates the Tordis Knutsen. This acquisition was accounted for as an acquisition of a business.

On June 1, 2017, the Partnership acquired KNOT’s 100% interest in KNOT Shuttle Tankers 25 AS, the company that owns and operates the Vigdis Knutsen. This acquisition was accounted for as an acquisition of a business.

The board of directors of the Partnership (the “Board”) and the conflicts committee of the Board (the “Conflicts Committee”) approved the purchase price for each transaction described above. The Conflicts Committee retained a financial advisor to assist with its evaluation of each of the transactions. See Note 15—Business Acquisitions.

Commitments and Contingencies
Commitments and Contingencies

13) Commitments and Contingencies

Assets Pledged

As of June 30, 2017 and December 31, 2016, Vessels with a book value of $ 1,519 million and $1,257 million, respectively, were pledged as security held as guarantee for the Partnership’s long-term debt and interest rate swap obligations. See Note 6—Derivative Instruments and Note 11—Long-Term Debt.

Claims and Legal Proceedings

From time to time, the Partnership is involved in various claims and legal actions arising in the ordinary course of business. In the opinion of management, the ultimate disposition of these matters will not have a material adverse effect on the consolidated financial position, results of operations or cash flows.

Insurance

The Partnership maintains insurance on all the Vessels to insure against marine and war risks, which include damage to or total loss of the Vessels, subject to deductible amounts that average $0.15 million per Vessel, and loss of hire.

Under the loss of hire policies, the insurer will pay a compensation for the lost hire rate agreed in respect of each Vessel for each day, in excess of 14 deductible days, for the time that the Vessel is out of service as a result of damage, for a maximum of 180 days. In addition, the Partnership maintains protection and indemnity insurance, which covers third-party legal liabilities arising in connection with the Vessels’ activities, including, among other things, the injury or death of third-party persons, loss or damage to cargo, claims arising from collisions with other vessels and other damage to other third-party property, including pollution arising from oil or other substances. This insurance is unlimited, except for pollution, which is limited to $1 billion per vessel per incident. The protection and indemnity insurance is maintained through a protection and indemnity association, and as a member of the association, the Partnership may be required to pay amounts above budgeted premiums if the member claims exceed association reserves, subject to certain reinsured amounts. If the Partnership experiences multiple claims each with individual deductibles, losses due to risks that are not insured or claims for insured risks that are not paid, it could have a material adverse effect on the Partnership’s results of operations and financial condition.

Earnings per Unit and Cash Distributions
Earnings per Unit and Cash Distributions

14) Earnings per Unit and Cash Distributions

The calculations of basic and diluted earnings per unit are presented below:

 

     Three Months Ended
June 30,
     Six Months Ended
June 30,
 
(U.S. Dollars in thousands, except per unit data)    2017      2016      2017      2016  

Net income

   $       16,915      $       11,578      $       28,344      $       22,241  

Less: Series A Preferred unitholders’ interest in net income

     1,009        —          1,653        —    
  

 

 

    

 

 

    

 

 

    

 

 

 

Net income attributable to the unitholders of KNOT Offshore Partners LP

     15,906        11,578        26,691        22,241  
  

 

 

    

 

 

    

 

 

    

 

 

 

Less: Distributions (2)

     16,379        15,027        32,758        30,122  
  

 

 

    

 

 

    

 

 

    

 

 

 

Under (over) distributed earnings

     (473      (3,449      (6,067      (7,881
  

 

 

    

 

 

    

 

 

    

 

 

 

Under (over) distributed earnings attributable to:

           

Common unitholders (3)

     (464      (3,380      (5,955      (7,722

Subordinated unitholders (3)

     —          —          —          —    

General Partner

     (9      (69      (112      (159

Weighted average units outstanding (basic) (in thousands):

           

Common unitholders

     29,694        22,581        29,570        20,604  

Subordinated unitholders

     —          4,613        —          6,590  

General Partner

     559        559        559        559  

Weighted average units outstanding (diluted) (in thousands):

           

Common unitholders

     31,798        22,581        31,296        20,604  

Subordinated unitholders

     —          4,613        —          6,590  

General Partner

     559        559        559        559  

Earnings per unit (basic)

           

Common unitholders (4)

   $ 0.526      $ 0.502      $ 0.886      $ 0.810  

Subordinated unitholders (4)

     —          —          —          0.767  

General Partner

     0.526        0.417        0.882        0.897  

Earnings per unit (diluted):

           

Common unitholders

   $ 0.522      $ 0.502      $ 0.886      $ 0.810  

Subordinated unitholders (4)

     —          —          —          0.767  

General Partner

     0.522        0.417        0.882        0.897  

Cash distributions declared and paid in the period per unit (5)

     0.520        0.520        1.040        1.040  

Subsequent event: Cash distributions declared and paid per unit 
relating to the period (6)

     0.520        0.520        0.520        0.520  

 

(1) Earnings per unit have been calculated in accordance with the cash distribution provisions set forth in the Partnership’s Partnership Agreement.
(2) This refers to distributions made or to be made in relation to the period irrespective of the declaration and payment dates and based on the number of units outstanding at the record date. This includes cash distributions to the IDR holder (KNOT) for the three months ended June 30, 2017 and 2016 of $0.6 million and of $0.6 million, respectively, and for the six months ended June 30, 2017 and 2016 of $1.2 million and of $1.2 million, respectively.
(3) On May 18, 2016 all subordinated units converted into common units on a one-for-one basis.
(4) This includes the net income attributable to the IDR holder. The IDRs generally may not be transferred by KNOT until March 31, 2018. The net income attributable to IDRs for the three months ended June 30, 2017 and 2016 was $0.6 million and $0.6 million, respectively, and for the six months ended June 30, 2017 and 2016 was $1.2 million and $1.2 million, respectively.
(5) Refers to cash distributions declared and paid during the period.
(6) Refers to cash distributions declared and paid subsequent to the period end.

 

As of June 30, 2017, the Partnership had 29,694,094 common units outstanding, of which 21,036,226 are held by the public and 8,567,500 are held by KNOT. In addition, KNOT, through its ownership of the General Partner, held 558,674 general partner units and 90,368 common units. The Partnership also has 3,750,000 Series A Preferred Units outstanding.

Earnings per unit is determined by dividing net income, after deducting the distributions paid or to be made in relation to the period, by the weighted-average number of units (other than the Series A Preferred Units) outstanding during the applicable period. The General Partner’s, common unitholders’ and subordinated unitholders’ interest in net income are calculated as if all net income was distributed according to the terms of the Partnership Agreement, regardless of whether those earnings would or could be distributed. The Partnership Agreement does not provide for the distribution of net income. Rather, it provides for the distribution of available cash, which is a contractually defined term that generally means all cash on hand at the end of each quarter less the amount of cash reserves established by the Board to provide for the proper conduct of the Partnership’s business, including reserves for maintenance and replacement capital expenditures and anticipated credit needs and capital requirements and for funds to pay quarterly distributions on, and make any redemption payments on, the Series A Preferred Units. In addition, KNOT, as the initial holder of all IDRs, has the right, at the time when there are no subordinated units outstanding and it has received incentive distributions at the highest level to which it is entitled (48.0% for each of the prior four consecutive fiscal quarters), to reset the initial cash target distribution levels at higher levels based on the distribution at the time of the exercise of the reset election. Unlike available cash, net income is affected by non-cash items, such as depreciation and amortization, unrealized gains and losses on derivative instruments and unrealized foreign currency gains and losses.

For a description of the provisions of the Partnership Agreement relating to cash distributions, please see the Partnership’s Form 8-A/A filed with the SEC on June 30, 2017.

Business Acquisitions
Business Acquisitions

15) Business Acquisitions

In December 2016, March 2017 and June 2017, the Partnership acquired from KNOT equity interests in certain subsidiaries which own and operate the Raquel Knutsen, the Tordis Knutsen and the Vigdis Knutsen, respectively.

The Board and the Conflicts Committee approved the purchase price for each transaction. The Conflicts Committee retained a financial advisor to assist with its evaluation of each of the transactions. The details of each transaction are as follows:

 

(U.S. Dollars in thousands)    Provisional
Vigdis Knutsen
June 1,
2017
    Provisional
Tordis Knutsen
March 1,
2017
       Final 
Raquel Knutsen
December 1,
2016
 

Purchase consideration (1)

   $         31,759     $         32,983        $         20,252  

Less: Fair value of net assets acquired:

         

Vessels and equipment (2)

     145,772       145,754          116,751  

Intangibles: Above market time charter

     1,458       1,468       

Cash

     3,438       609          7,146  

Inventories

     190       129          307  

Derivative assets

     226       1,377          207  

Others current assets

     128       1,348          183  

Amounts due from related parties

     18,374       20,834          59  

Long-term debt

     (114,411     (114,411        (79,950

Long-term debt from related parties

     (22,703     (22,960        (24,019

Deferred debt issuance

     928       795          1,059  

Trade accounts payable

     (187     (106        (167

Accrued expenses

     (1,082     (503        (1,179

Prepaid charter and deferred revenue

     —         —            —    

Amounts due to related parties

     (372     (1,351        (145
  

 

 

   

 

 

      

 

 

 

Subtotal

     31,759       32,983          20,252  
  

 

 

   

 

 

      

 

 

 

Difference between the purchase price and fair value of net assets acquired

     —         —            —    
  

 

 

   

 

 

      

 

 

 

Goodwill

     —         —            —    
  

 

 

   

 

 

      

 

 

 

Difference between the purchase price and allocated values

   $ —       $ —          $ —    
  

 

 

   

 

 

      

 

 

 

 

(1) The purchase price is comprised of the following:

 

(U.S. Dollars in thousands)    Provisional
Vigdis Knutsen
June 1,
2017
     Provisional
Tordis Knutsen
March 1,
2017
     Final
Raquel Knutsen
December 1,
2016
 

Cash consideration paid to KNOT (from KNOT)

   $ 28,109      $ 31,242      $ (12,019

Purchase price adjustments

     3,650        1,741        7,271  

Seller’s credit

                   12,981  

Seller’s loan

                   12,019  

Purchase price

   $ 31,759      $ 32,983      $ 20,252  

 

(2) Vessels and equipment includes allocation to dry docking for the Raquel Knutsen of $1.7 million, Tordis Knutsen of $2.8 million, and for the Vigdis Knutsen of $2.7 million.

Raquel Knutsen

On December 1, 2016, the Partnership’s wholly owned subsidiary, KNOT Shuttle Tankers AS, acquired KNOT’s 100% interest in Knutsen Shuttle Tankers 19 AS, the company that owns and operates the Raquel Knutsen. The purchase price was $116.5 million less $103.5 million of outstanding indebtedness related to the vessel plus other purchase price adjustments of $7.3 million. The Partnership accounted for this acquisition as an acquisition of a business. The purchase price of the acquisition has been allocated to the identifiable assets acquired. The allocation of the purchase price to acquired identifiable assets was based on their fair values at the date of acquisition.

Revenue and profit contributions

The Raquel Knutsen business contributed revenues of $1.5 million and net income of $0.2 million to the Partnership for the period from December 1, 2016 to December 31, 2016.

The table below shows comparative summarized consolidated pro forma financial information for the Partnership for the year ended December 31, 2016, giving effect to the Partnership’s acquisition and financing of the Raquel Knutsen as if this acquisition had taken place on January 1, 2016. The information is unaudited and is for illustration purposes only.

 

(U.S. Dollars in thousands)    Year Ended
December 31, 2016
 

Revenue

   $             190,229  

Net income

     65,101  

Included in the pro forma adjustments is depreciation related to the purchase price allocations performed on the acquired identifiable assets as if the acquisition had taken place on January 1, 2016. In addition, the pro forma adjustments reflect changes in guarantors as if the acquisition had taken place from the date of delivery of the vessel.

Tordis Knutsen

On March 1, 2017, the Partnership’s wholly owned subsidiary, KNOT Shuttle Tankers AS, acquired KNOT’s 100% interest in KNOT Shuttle Tankers 24 AS (“KNOT 24”), the company, that owns and operates the Tordis Knutsen. The purchase price was $147.0 million less $137.7 million of outstanding indebtedness plus $21.1 million for a receivable owed by KNOT to KNOT 24 and approximately $0.8 million for certain capitalized fees related to the financing of the Tordis Knutsen plus $1.7 million of post-closing adjustments for working capital and interest rate swaps. The Partnership accounted for this acquisition as an acquisition of a business. The purchase price of the acquisition has been allocated to the identifiable assets acquired. The provisional allocation of the purchase price to acquired identifiable assets was based on their fair values at the date of acquisition.

Revenue and profit contributions

The Tordis Knutsen business contributed revenues of $6.9 million and net income of $0.5 million to the Partnership for the period from March 1, 2017 to June 30, 2017.

 

The table below shows comparative summarized consolidated pro forma financial information for the Partnership for the six months ended June 30, 2017, giving effect to the Partnership’s acquisition and financing of the Tordis Knutsen as if this acquisition had taken place on January 1, 2017. Since Tordis Knutsen was delivered from the yard in late 2016 and commenced on its time charter contract in January 2017, there are no pro forma figures for the year ended December 31, 2016. The information is unaudited and is for illustration purposes only.

 

(U.S. Dollars in thousands)        Six Months Ended    
June 30, 2017
 

Revenue

   $ 101,392  

Net income

     26,864  

Included in the pro forma adjustments is depreciation related to the purchase price allocations performed on the acquired identifiable assets as if the acquisition had taken place on January 1, 2017. In addition, the pro forma adjustments reflect changes in guarantors and amortization of the above market time charter as if the acquisition had taken place from the date of delivery of the vessel.

Vigdis Knutsen

On June 1, 2017, KNOT Shuttle Tankers AS, acquired KNOT’s 100% interest in KNOT Shuttle Tankers 25 AS (“KNOT 25”), the company that owns and operates the Vigdis Knutsen. The purchase price was $147.0 million less $137.7 million of outstanding indebtedness plus $17.9 million for a receivable owed by KNOT to KNOT 25 and approximately $0.9 million for certain capitalized fees related to the financing of the Vigdis Knutsen plus $3.7 million of post-closing adjustments for working capital and interest rate swaps. The Partnership accounted for this acquisition as an acquisition of a business. The purchase price of the acquisition has been allocated to the identifiable assets acquired. The provisional allocation of the purchase price to acquired identifiable assets was based on their fair values at the date of acquisition.

Revenue and profit contributions

The Vigdis Knutsen business contributed revenues of $1.7 million and net income of $0.2 million to the Partnership for the period from June 1, 2017 to June 30, 2017.

The table below shows comparative summarized consolidated pro forma financial information for the Partnership for the six months ended June 30, 2017, giving effect to the Partnership’s acquisition and financing of the Vigdis Knutsen as if this acquisition had taken place on January 1, 2017. Since Vigdis Knutsen was delivered from the yard in February 2017 and commenced on its time charter contract in April 2017, there are no pro forma figures for the year ended December 31, 2016. The information is unaudited and is for illustration purposes only.

 

(U.S. Dollars in thousands)        Six Months Ended    
June 30, 2017
 

Revenue

   $ 102,548  

Net income

     23,009  

Included in the pro forma adjustments is depreciation related to the purchase price allocations performed on the acquired identifiable assets as if the acquisition had taken place on January 1, 2017. In addition, the pro forma adjustments reflect changes in guarantors and amortization of the above market time charter as if the acquisition had taken place from the date of delivery of the vessel.

Equity Offering and Sale of Series A Preferred Units
Equity Offering and Sale of Series A Preferred Units

16) Equity Offering and Sale of Series A Preferred Units

Equity Offering

 

(U.S. Dollars in thousands)    January 2017
Offering
 

Gross proceeds received

   $             56,125  

Less: Underwriters’ discount

     925  

Less: Offering expenses

     321  
  

 

 

 

Net proceeds received

   $ 54,879  
  

 

 

 

 

On January 10, 2017, the Partnership sold 2,500,000 common units, representing limited partner interests, in an underwritten public offering (the “January 2017 Offering”). The Partnership’s total net proceeds from the January 2017 Offering were $54.9 million.

The Partnership used the net proceeds from the January 2017 Offering to fund the cash portion of the purchase price of the Tordis Knutsen and to repay debt and for general partnership purposes.

Sale of Series A Preferred units

 

(U.S. Dollars in thousands)    February 2017
Series A
Preferred Units
     June 2017
Series A
Preferred Units
     Total
Series A
Preferred Units
 

Gross proceeds received

   $         50,000      $         40,000      $         90,000  

Less: Fee

     1,000        1,000        2,000  

Less: Expenses

     386        171        557  
  

 

 

    

 

 

    

 

 

 

Net proceeds received

   $ 48,614      $ 38,829      $ 87,443  
  

 

 

    

 

 

    

 

 

 

On February 2, 2017, the Partnership issued and sold in a private placement 2,083,333 Series A Preferred Units at a price of $24.00 per unit. After deducting fees and expenses, the net proceeds from the sale were $48.6 million. The Partnership used the net proceeds from the sale to fund the cash portion of the purchase price of the Tordis Knutsen and to repay debt and for general partnership purposes.

On June 30, 2017, the Partnership (i) issued and sold in a second private placement 1,666,667 additional Series A Preferred Units at a price of $24.00 per unit and (ii) amended and restated its Partnership Agreement to make certain amendments to the terms of the Series A Preferred Units, including the 2,083,333 Series A Preferred Units issued on February 2, 2017. After deducting estimated fees and expenses, the net proceeds of the sale were $38.8 million. The Partnership used $30.0 million of the net proceeds to repay the revolving credit facility, which was drawn in connection with acquisition of the Vigdis Knutsen.

The Series A Preferred Units rank senior to the common units as to the payment of distributions and amounts payable upon liquidation, dissolution or winding up. The Series A Preferred Units have a liquidation preference of $24.00 per unit, plus any Series A unpaid cash distributions, plus all accrued but unpaid distributions on such Series A Preferred Unit with respect to the quarter in which the liquidation occurs to the date fixed for the payment of any amount upon liquidation. The Series A Preferred Units are entitled to cumulative distributions from their initial issuance date, with distributions being calculated at an annual rate of 8.0% on the stated liquidation preference and payable quarterly in arrears within 45 days after the end of each quarter, when, as and if declared by the Board.

The Series A Preferred Units will be generally convertible, at the option of the holders of the Series A Preferred Units, into common units commencing on February 2, 2019 at the then applicable conversion rate. The conversion rate will be subject to adjustment under certain circumstances. In addition, the conversion rate will be redetermined on a quarterly basis, such that the conversion rate will be equal to $24.00 (the “Issue Price”) divided by the product of (x) the book value per common unit at the end of the immediately preceding quarter (pro-forma for per unit cash distributions payable with respect to such quarter) multiplied by (y) the quotient of (i) the Issue Price divided by (ii) the book value per common unit on February 2, 2017. In addition, the Partnership may redeem the Series A Preferred Units at any time between February 2, 2019 and February 2, 2027 at the redemption price specified in the Partnership Agreement, provided, however, that upon notice from the Partnership to the holders of Series A Preferred Units of its intent to redeem, such holders may elect, instead, to convert their Series A Preferred Units into common units at the then applicable conversion rate.

Upon a change of control of the Partnership, the holders of Series A Preferred Units will have the right to require cash redemption at 100% of the Issue Price. In addition, the holders of Series A Preferred Units will have the right to cause the Partnership to redeem the Series A Preferred Units on February 2, 2027 in, at the option of the Partnership, (i) cash at a price equal to 70% of the Issue Price or (ii) common units such that each Series A Preferred Unit receives common units worth 80% of the Issue Price (based on the volume-weighted average trading price, as adjusted for splits, combinations and other similar transactions, of the common units as reported on the NYSE for the 30 trading day period ending on the fifth trading day immediately prior to the redemption date) plus any accrued and unpaid distributions. In addition, at any time following February 2, 2019 and subject to certain conditions, the Partnership will have the right to convert the Series A Preferred Units into common units at the then applicable conversion rate if the aggregate market value (calculated as set forth in the partnership agreement) of the common units into which the then outstanding Series A Preferred Units are convertible, based on the then applicable conversion rate, is greater than 130% of the aggregate Issue Price of the then outstanding Series A Preferred Units.

 

For additional information about the Series A Preferred Units, please read the Partnership’s Reports on Form 6-K filed with the Securities and Exchange Commission on February 2, 2017, May 17, 2017 and June 30, 2017 and Form 8-A/A filed on June 30, 2017.

Unit Activity
Unit Activity

17) Unit Activity

The following table shows the movement in the number of common units, subordinated units, general partner units and Series A Preferred Units from December 31, 2015 until June 30, 2017.

 

(in units)   Common Units     Subordinated Units     General Partner Units     Convertible Preferred Units  

December 31, 2015

          18,626,594                   8,567,500       558,674       —    

Subordinated units converted to common units

    8,567,500       (8,567,500     —         —    

December 31, 2016

    27,194,094       —         558,674       —    

January 6, 2017: Public offering

    2,500,000       —         —         —    

February 2, 2017: Sale of Series A Preferred Units

    —         —         —         2,083,333  

June 30, 2017: Sale of Series A Preferred Units

    —         —         —         1,666,667  

June 30, 2017

    29,694,094       —         558,674       3,750,000  

On August 12, 2015, the Board authorized a program for the Partnership to repurchase up to 666,667 of its common units. The board of directors of the General Partner concurrently authorized the General Partner to purchase up to 333,333 common units of the Partnership. On August 10, 2016, the Board and the board of directors of the General Partner authorized an extension of the common unit purchase program to August 31, 2017, and on August 9, 2017, the Board and the board of directors of the General Partner authorized a further extension of the program to August 31, 2018. No additional common units were purchased by the Partnership or the General Partner in 2016 or to date in 2017. The Partnership and the General Partner may therefore purchase up to an additional 485,761 and 242,965 common units, respectively, under the extended program.

All purchases are made pursuant to a single program and are allocated approximately two-thirds to the Partnership and one-third to the General Partner. There is no obligation to purchase any specific number of common units and the program may be modified, suspended, extended or terminated at any time. Common units repurchased by the Partnership under the program have been cancelled.

The subordination period for the 8,567,500 subordinated units ended on May 18, 2016. All of the subordinated units, which were owned by KNOT, converted to common units on a one-for-one basis.

Subsequent Events
Subsequent Events

18) Subsequent Events

The Partnership has evaluated subsequent events from the balance sheet date through August 9, 2017, the date at which the unaudited condensed consolidated interim financial statements were available to be issued, and determined that there are no other items to disclose, except as follows:

On July 18, 2017, the Partnership declared a cash distribution of $0.52 per common unit with respect to the quarter ended June 30, 2017 to be paid on August 15, 2017 to unitholders of record as of the close of business on August 2, 2017. On July 18, 2017, the Partnership also declared a cash distribution payable to Series A Preferred Unitholders with respect to the quarter ended June 30, 2017 in an aggregate amount equal to $1.0 million.

On August 9, 2017, the Partnership entered into an agreement with NTT Finance Corporation for an unsecured revolving credit facility of $25 million. The facility will mature in August 2019, bear interest at LIBOR plus a margin of 1.8% and have a commitment fee of 0.5% on the undrawn portion of the facility. Closing of the facility is expected to occur by the end of August 2017.

On August 9, 2017, the Partnership’s wholly owned subsidiary, KNOT Shuttle Tankers AS, entered into a share purchase agreement with KNOT to acquire KNOT Shuttle Tankers 26 AS (“KNOT 26”), the company that owns the shuttle tanker, Lena Knutsen, from KNOT (the “Lena Acquisition”). The Partnership expects the Lena Acquisition to close by September 30, 2017, subject to customary closing conditions. The purchase price of the Lena Acquisition is $142.0 million, less approximately $133.8 million of outstanding indebtedness related to the Lena Knutsen plus approximately $24.1 million for a receivable owed by KNOT to KNOT 26 (the “KNOT 26 Receivable”) and approximately $1.0 million for certain capitalized fees related to the financing of the Lena Knutsen. On the closing of the Lena Acquisition, KNOT 26 will repay approximately $41.9 million of the indebtedness, leaving an aggregate of approximately $91.9 million of debt outstanding under the secured credit facility related to the vessel (the “Lena Facility”). The Lena Facility is repayable in quarterly installments with a final balloon payment of $69.8 million due at maturity in June 2022. The Lena Facility bears interest at an annual rate equal to LIBOR plus a margin of 1.9%. The purchase price will be settled in cash and will be subject to certain post-closing adjustments for currency fluctuations and accrued interest on the KNOT 26 Receivable, working capital, Norwegian tonnage entrance tax and interest rate swaps. On the closing of the Lena Acquisition, KNOT will repay the KNOT 26 Receivable in full.

Summary of Significant Accounting Policies (Policies)

(a) Basis of Preparation

The accompanying unaudited condensed consolidated interim financial statements are prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) and applicable rules and regulations of the U.S. Securities and Exchange Commission (the “SEC”) for interim financial information. In the opinion of management of the Partnership, all adjustments considered necessary for a fair presentation, which are of normal recurring nature, have been included. All intercompany balances and transactions are eliminated. The unaudited condensed consolidated financial statements do not include all the disclosures and information required for a complete set of annual financial statements; and, therefore, these unaudited condensed consolidated financial statements should be read in conjunction with the Partnership’s audited consolidated financial statements for the year ended December 31, 2016, which are included in the Partnership’s Annual Report on Form 20-F (the “2016 20-F”).

(b) Significant Accounting Policies

The accounting policies adopted in the preparation of the unaudited condensed consolidated interim financial statements are consistent with those followed in the preparation of the Partnership’s audited consolidated financial statements for the year ended December 31, 2016, as contained in the Partnership’s 2016 20-F.

(c) Recent Accounting Pronouncements

Adoption of new accounting standards

There are no accounting pronouncements effective for the period, whose adoption had a material impact on the consolidated financial statements in the current period.

Accounting pronouncements to be adopted

In February 2016, the Financial Accounting Standards Board (“FASB”) issued revised guidance for leasing. The objective is to establish the principles that lessors and lessees shall apply to report useful information to users of financial statements about the amount, timing and uncertainty of cash flows arising from a lease. The standard is effective for annual periods beginning after December 15, 2018. The Partnership is currently assessing the impact the adoption of this standard will have on the consolidated financial statements.

In May 2014, the FASB issued Accounting Standards Update (“ASU”) 2014-09, Revenue from Contracts with Customers, which provides new authoritative guidance on the methods of revenue recognition and related disclosure requirements. This new standard supersedes all existing revenue recognition requirements, including most industry-specific guidance. The new standard requires a company to recognize revenue when it transfers goods or services to customers in an amount that reflects the consideration that the company expects to receive for those goods or services. The new standard also requires additional qualitative and quantitative disclosures. In April 2015 the FASB proposed to defer the effective date of the guidance by one year. Based on this proposal, public entities would need to apply the new guidance for annual and interim periods beginning after December 15, 2017, and may apply it, at the company’s option, retrospectively to each period presented or as a cumulative-effect adjustment as at the date of adoption. Early adoption is not permitted until periods beginning after December 15, 2016. The Partnership has begun an initial assessment of the impact of this standard update on its consolidated financial statements and related disclosures and expects to adopt the standard from January 1, 2018. Based on the analysis to date, the Partnership does not expect the pattern of revenue recognition under the new guidance to materially differ from its current revenue recognition pattern and expects to transition using a modified retrospective approach whereby it will record the cumulative effect of applying the new standard to all outstanding contracts as at January 1, 2018 as an adjustment to opening retained earnings.

Any other accounting pronouncements yet to be adopted by the Partnership are consistent with those disclosed in the Partnership’s audited consolidated financial statements for the year ended December 31, 2016.

Segment Information (Tables)
Schedule of Revenues and Percentage of Combined Revenues for Customers

The following table presents revenues and percentages of consolidated revenues for customers that accounted for more than 10% of the Partnership’s consolidated revenues during the three and six months ended June 30, 2017 and 2016. All of these customers are subsidiaries of major international oil companies.

 

         Three Months Ended 
June 30,
     Six Months Ended
June 30,
 
(U.S. Dollars in thousands)        2017      2016      2017      2016  

Eni Trading and Shipping S.p.A.

     $     11,345        22%      $     11,689        27%      $     22,905        24%      $     23,375        28%  

Fronape International Company, a subsidiary of Petrobras Transporte S.A.

       11,249        22%        11,249        26%        22,378        23%        22,498        27%  

Statoil ASA

       5,778        11%        5,710        13%        11,459        12%        10,229        12%  

Repsol Sinopec Brasil, S.A., a subsidiary of Repsol Sinopec Brasil, B.V.

       7,094        14%        4,772        11%        14,396        15%        9,760        11%  

Brazil Shipping I Limited, a subsidiary of Royal Dutch Shell

       11,675        23%        5,097        13%        15,401        16%        10,134        12%  

Standard Marine Tønsberg AS, a Norwegian subsidiary of ExxonMobil

       4,396        9%        4,347        10%        8,745        9%        8,694        10%  

Other Finance Expenses (Tables)

A reconciliation of total interest cost and interest expense as reported in the consolidated statements of operations for the three and six months ended June 30, 2017 and 2016:

 

     Three Months Ended
June 30,
       Six Months Ended
June 30,
 

(U.S. Dollars in thousands)

   2017        2016        2017        2016  

Interest expense

   $ 6,846        $ 4,768        $ 12,711        $ 9,511  

Amortization of debt issuance cost and fair value of debt assumed

     406          286          755          573  
  

 

 

      

 

 

      

 

 

      

 

 

 

Total interest cost

   $ 7,252        $ 5,054        $ 13,466        $ 10,084  
  

 

 

      

 

 

      

 

 

      

 

 

 
  

 

 

      

 

 

      

 

 

      

 

 

 

The following table presents the other finance expense for three and six months ended June 30, 2017 and 2016:

 

     Three Months Ended
June 30,
       Six Months Ended
June 30,
 

(U.S. Dollars in thousands)

   2017        2016        2017        2016  

Bank fees, charges

   $ 119        $ 158        $ 191        $ 246  

Guarantee costs

     158          176          318          355  

Commitment fees

     51          —            121          —    
  

 

 

      

 

 

      

 

 

      

 

 

 

Total other finance expense

   $ 328        $ 334        $ 630        $ 601  
  

 

 

      

 

 

      

 

 

      

 

 

 
  

 

 

      

 

 

      

 

 

      

 

 

 

 

Derivative Instruments (Tables)
Schedule of Realized and Unrealized Gains and Losses Recognized in Earnings

The following table presents the realized and unrealized gains and losses that are recognized in earnings as net gain (loss) for derivative instruments for the three and six months ended June 30, 2017 and 2016:

 

     Three Months Ended
June 30,
     Six Months Ended 
June 30,
 

(U.S. Dollars in thousands)

   2017      2016      2017      2016  

Realized gain (loss):

           

Interest rate swap contracts

   $ (938    $ (1,252    $ (1,607    $ (2,176

Foreign exchange forward contracts

     (97      (316      (166      (316
  

 

 

    

 

 

    

 

 

    

 

 

 

Total realized gain (loss):

     (1,035      (1,568      (1,773      (2,492
  

 

 

    

 

 

    

 

 

    

 

 

 

Unrealized gain (loss):

           

Interest rate swap contracts

     (1,334      (1,518      (275      (5,866

Foreign exchange forward contracts

     833        (90      1,031        1,998  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total unrealized gain (loss):

     (501      (1,608      756        (3,868
  

 

 

    

 

 

    

 

 

    

 

 

 

Total realized and unrealized gain (loss) on derivative instruments:

   $ (1,536    $ (3,176    $ (1,017    $ (6,360
  

 

 

    

 

 

    

 

 

    

 

 

 
  

 

 

    

 

 

    

 

 

    

 

 

 

Fair Value Measurements (Tables)

The following table presents the carrying amounts and estimated fair values of the Partnership’s financial instruments as of June 30, 2017 and December 31, 2016. Fair value is defined as the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date.

 

     June 30, 2017        December 31, 2016  
(U.S. Dollars in thousands)    Carrying 
Amount
       Fair 
Value
       Carrying 
Amount
       Fair 
Value
 

Financial assets:

                 

Cash and cash equivalents

   $ 64,501        $ 64,501        $ 27,664        $ 27,664  

Current derivative assets:

                 

Interest rate swap contracts

     124          124          —            —    

Foreign exchange forward contracts

     138          138          —            —    

Non-current derivative assets:

                 

Interest rate swap contracts

     4,461          4,461          3,154          3,154  

Foreign exchange forward contracts

     39          39          —            —    

Financial liabilities:

                 

Current derivative liabilities:

                 

Interest rate swap contracts

     1,634          1,634          2,039          2,039  

Foreign exchange forward contracts

     411          411          1,265          1,265  

Non-current derivative liabilities:

                 

Interest rate swap contracts

     793          793          285          285  

Foreign exchange forward contracts

     —            —            —            —    

Long-term debt, current and non-current

     912,010          911,083          745,649          743,898  

 

The following table presents the placement in the fair value hierarchy of assets and liabilities that are measured at fair value on a recurring basis (including items that are required to be measured at fair value or for which fair value is required to be disclosed) as of June 30, 2017 and December 31, 2016:

 

              Fair Value Measurements at
Reporting Date Using
 

(U.S. Dollars in thousands)

   June 30, 
2017
       Quoted Price
in Active 
Markets for 
Identical 
Assets 
(Level 1)
       Significant 
Other 
Observable
Inputs 
(Level 2)
       Significant 
Unobservable
Inputs 
(Level 3)
 

Financial assets:

                 

Cash and cash equivalents

   $             64,501        $       64,501        $ —          $ —    

Current derivative assets:

                 

Interest rate swap contracts

     124          —            124          —    

Foreign exchange forward contracts

     138          —            138          —    

Non-current derivative assets:

                 

Interest rate swap contracts

     4,461          —                          4,461                       —    

Foreign exchange forward contracts

     39          —            39          —    

Financial liabilities:

                 

Current derivative liabilities:

                 

Interest rate swap contracts

     1,634          —            1,634          —    

Foreign exchange forward contracts

     411          —            411          —    

Non-current derivative liabilities:

                 

Interest rate swap contracts

     793          —            793          —    

Foreign exchange forward contracts

     —            —            —            —    

Long-term debt, current and non-current

     912,010          —            911,083          —    

 

            Fair Value Measurements at
Reporting Date Using
 

(U.S. Dollars in thousands)

   December 31,
2016
     Quoted Price
in Active 
Markets for 
Identical 
Assets 
(Level 1)
     Significant 
Other 
Observable
Inputs 
(Level 2)
     Significant 
Unobservable
Inputs 
(Level 3)
 

Financial assets:

           

Cash and cash equivalents

   $               27,664      $         27,664      $ —        $            —    

Current derivative assets:

           

Interest rate swap contracts

     —          —                          —          —    

Foreign exchange forward contracts

     —          —          —          —    

Non-current derivative assets:

           

Interest rate swap contracts

     3,154        —          3,154        —    

Foreign exchange forward contracts

     —          —          —          —    

Financial liabilities:

           

Current derivative liabilities:

           

Interest rate swap contracts

     2,039        —          2,039        —    

Foreign exchange forward contracts

     1,265        —          1,265        —    

Non-current derivative liabilities:

           

Interest rate swap contracts

     285        —          285        —    

Foreign exchange forward contracts

     —          —          —          —    

Long-term debt, current and non-current

     745,649        —          743,898        —    

Income Taxes (Tables)
Significant Components of Current and Deferred Income Tax Expense Attributable to Income from Continuing Operations

Significant components of current and deferred income tax expense attributable to income from continuing operations for the three and six months ended June 30, 2017 and 2016 as follows:

 

     Three Months Ended 
June 30,
     Six Months Ended 
June 30,
 
(U.S. Dollars in thousands)    2017      2016      2017      2016  

Income before income taxes

   $ 16,918      $ 11,581      $ 28,350      $ 22,247  

Income tax (expense)

     (3      (3      (6      (6
  

 

 

    

 

 

    

 

 

    

 

 

 

Effective tax rate

   $ 0    $ 0    $ 0    $ 0
  

 

 

    

 

 

    

 

 

    

 

 

 
  

 

 

    

 

 

    

 

 

    

 

 

 
Vessels and Equipment (Tables)
Schedule of Property Plant and Equipment
(U.S. Dollars in thousands)    Vessels &
equipment
     Accumulated
depreciation
     Net Vessels  

Vessels, December 31, 2015

   $ 1,351,219      $ (158,292    $ 1,192,927  

Additions

     115,934        —          115,934  

Drydock costs

     4,258        —          4,258  

Disposals

     (2,498      2,498        —    

Depreciation for the year

     —          (56,230      (56,230
  

 

 

    

 

 

    

 

 

 

Vessels, December 31, 2016

   $ 1,468,913      $ (212,024    $ 1,256,889  
  

 

 

    

 

 

    

 

 

 

Additions

     286,243        —          286,243  

Drydock costs

     9,263        —          9,263  

Disposals

     (1,508      1,508        —    

Depreciation for the period

     —          (33,125      (33,125
  

 

 

    

 

 

    

 

 

 

Vessels, June 30, 2017

   $ 1,762,912      $ (243,641    $ 1,519,270  
  

 

 

    

 

 

    

 

 

 
Intangible Assets (Tables)
Schedule of Intangible Assets
(U.S. Dollars in thousands)    Above market time charter
Tordis Knutsen
     Above market time charter
Vigdis Knutsen
     Total
intangibles
 

Intangibles, December 31, 2015

   $ —        $ —        $ —    

Additions

     —          —          —    

Amortization for the year

     —          —          —    
  

 

 

    

 

 

    

 

 

 

Intangibles, December 31, 2016

   $ —        $ —          $ —      
  

 

 

    

 

 

    

 

 

 

Additions

     1,468        1,458        2,926  

Amortization for the period

     (101      (25      (126
  

 

 

    

 

 

    

 

 

 

Intangibles, June 30, 2017

   $ 1,367      $ 1,433      $ 2,800  
  

 

 

    

 

 

    

 

 

 
Long-Term Debt (Tables)

As of June 30, 2017 and December 31, 2016, the Partnership had the following debt amounts outstanding:

 

(U.S. Dollars in thousands)   

Vessel

   June 30, 2017      December 31,
2016
 

$220 million loan facility

  

Windsor Knutsen, Bodil Knutsen,

Carmen Knutsen

   $           172,857      $         180,714  

$35 million revolving credit facility

  

Windsor Knutsen, Bodil

Knutsen, Carmen Knutsen

     30,000        25,000  

$140 million loan facility

   Fortaleza Knutsen &
Recife Knutsen
     113,750        118,125  

$117 million loan facility

   Hilda Knutsen      —          76,871  

$117 million loan facility

   Torill Knutsen      75,641        78,105  

$172.5 million loan facility

   Dan Cisne, Dan Sabia      95,939        100,539  

$77.5 million loan facility

   Ingrid Knutsen      64,368        67,652  

$74.5 million loan facility

   Raquel Knutsen      71,028        73,643  

$25 million Seller’s Credit and Seller’s Loan

   Raquel Knutsen      —          25,000  

$114.4 million loan facility

   Tordis Knutsen      93,581        —    

$114.4 million loan facility

   Vigdis Knutsen      94,846        —    

$100 million loan facility

   Hilda Knutsen      100,000        —    
     

 

 

    

 

 

 

Total long-term debt

        912,010        745,649  
     

 

 

    

 

 

 
     

 

 

    

 

 

 

Less: current installments

        66,661        60,314  

Less: unamortized deferred loan issuance costs

        1,643        1,330  
     

 

 

    

 

 

 

Current portion of long-term debt

        65,018        58,984  
     

 

 

    

 

 

 

Amounts due after one year

        845,350        685,335  

Less: unamortized deferred loan issuance costs

        4,468        2,673  

Less: $25 million Seller’s Credit and Seller’s Loan

        —          25,000  
     

 

 

    

 

 

 

Long-term debt, less current installments, Seller’s Credit and Seller’s Loan and unamortized deferred loan issuance costs

   $ 840,882        657,662  
     

 

 

    

 

 

 
     

 

 

    

 

 

The Partnership’s outstanding debt of $912.0 million as of June 30, 2017 is repayable as follows:

 

(U.S. Dollars in thousands)    Period
repayment
     Balloon
repayment
 

Remainder of 2017

   $ 33,331      $ —    

2018

     66,303        86,677  

2019

     50,085        267,678  

2020

     39,153        —    

2021

     39,753        70,811  

2022 and thereafter

     85,507        172,712  
  

 

 

    

 

 

 

Total

   $           314,132      $           597,878  
  

 

 

    

 

 

 
Related Party Transactions (Tables)

Net expenses (income) from related parties included in the unaudited condensed consolidated statements of operations for the three and six months ended June 30, 2017 and 2016 are as follows:

 

     Three Months Ended
June 30,
     Six Months Ended
June 30,
 
(U.S. Dollars in thousands)    2017      2016      2017      2016  

Statements of operations:

           

Other income:

           

Guarantee income from KNOT (1)

     593        192        687        381  

Operating expenses:

           

Technical and operational management fee from KNOT Management to Vessels (2)

     1,079        733        2,028        1,465  

General and administrative expenses:

           

Administration fee from KNOT Management (3)

     430        259        783        633  

Administration fee from KOAS (3)

     111        100        223        191  

Administration fee from KOAS UK (3)

     31        35        62        71  

Administration and management fee from KNOT (4)

     52        51        94        102  

Finance income (expense):

           

Interest expense charged from KNOT (5)

     —          —          52        —    
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 1,110      $ 986      $ 2,555      $ 2,081  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(U.S. Dollars in thousands)           At June 30,
2017
            At December 31,
2016
 

Balance Sheet:

           

Vessels:

           

Drydocking supervision fee from KNOT (6)

      $ 29         $ 38  

Drydocking supervision fee from KOAS (6)

        —             16  
  

 

 

    

 

 

 

Total

      $ 29         $ 54  
  

 

 

    

 

 

 

 

(1) Guarantee income from KNOT: Pursuant to the Omnibus Agreement, KNOT agreed to guarantee the payments of the hire rate under the initial charter of the Windsor Knutsen and Bodil Knutsen for a period of five years from the closing date of the IPO. In October 2015, the Windsor Knutsen commenced on a new Shell time charter with a hire rate below the hire rate in the initial charter. The difference between the new hire rate and the initial rate is paid by KNOT. See Note 12(b)—Related Party Transactions—Guarantees and Indemnifications. The Vigdis Knutsen suffered damages to its hull in connection with a ship-to-ship loading on May 24, 2017 and the vessel went offhire 6 days in June 2017 due to repairs of the damage. In connection with the Vigdis Knutsen acquisition KNOT agreed to pay for the repair cost and charter hire lost in connection with the incident. The reimbursement from KNOT for lost charter hire is accounted for as guarantee income.
(2) Technical and operational management fee from KNOT Management to Vessels: KNOT Management AS (“KNOT Management”) provides technical and operational management of the vessels on time charter including crewing, purchasing, maintenance and other operational services. In addition, there is also a charge for 24-hour emergency response services provided by KNOT for all vessels managed by KNOT.
(3) Administration fee from KNOT Management and Knutsen OAS Shipping AS (“KOAS”) and Knutsen OAS (UK) Ltd. (“KOAS UK”): Administration costs include the compensation and benefits of KNOT Management’s management and administrative staff as well as other general and administration expenses. Some benefits are also provided by KOAS and KOAS UK. Net administration costs are total administration cost plus a 5% margin, reduced for the total fees for services delivered by the administration staffs and the estimated shareholder costs for KNOT that have not been allocated. As such, the level of net administration costs as a basis for the allocation can vary from year to year based on the administration and financing services offered by KNOT to all the vessels in its fleet each year. KNOT Management also charges each subsidiary a fixed annual fee for the preparation of the statutory financial statement.
(4) Administration and management fee from KNOT: For bareboat charters, the shipowner is not responsible for providing crewing or other operational services and the customer is responsible for all vessel operating expenses and voyage expenses. However, each of the vessels under bareboat charters are subject to management and administration agreements with either KNOT Management or KNOT Management Denmark, pursuant to which these companies provide general monitoring services for the vessels in exchange for an annual fee.
(5) Interest expense charged from KNOT: KNOT invoiced interest (expense) income for any outstanding payables to (receivable from) owners and affiliates to the vessel-owning subsidiaries.
(6) Drydocking supervision fee from KNOT and KOAS: KNOT and KOAS provide supervision and hire out service personnel during drydocking of the vessels. The fee is calculated as a daily fixed fee.
(U.S. Dollars in thousands)           At June 30,
2017
            At December 31,
2016
 

Balance Sheet:

           

Vessels:

           

Drydocking supervision fee from KNOT (6)

      $ 29         $ 38  

Drydocking supervision fee from KOAS (6)

        —             16  
  

 

 

    

 

 

 

Total

      $ 29         $ 54  
  

 

 

    

 

 

 

Balances with related parties consisted of the following:

 

                                             
(U.S. Dollars in thousands)    At June 30,
2017
     At December 31,
2016
 

Balance Sheet:

     

Trading balances due from KOAS

   $ 128      $ 108  

Trading balances due from KNOT and affiliates

     639        42  
  

 

 

    

 

 

 

Amount due from related parties

     767        150  
  

 

 

    

 

 

 
  

 

 

    

 

 

 

Trading balances due to KOAS

   $ 835      $ 543  

Trading balances due to KNOT and affiliates

     6,212        291  
  

 

 

    

 

 

 

Amount due to related parties

   $ 7,047      $ 834  
  

 

 

    

 

 

 

Trade accounts payables to related parties are included in total trade accounts payables in the balance sheet. The balances to related parties consisted of the following:

 

                                         
(U.S. Dollars in thousands)    At June 30,
2017
     At December 31,
2016
 

Balance Sheet:

     

Trading balances due to KOAS

   $ 711      $ 727  

Trading balances due to KNOT and affiliates

     877        394  
  

 

 

    

 

 

 

Trade accounts payables to related parties

   $ 1,588      $ 1,121  

The balances to related parties consisted of the following:

 

                                         
(U.S. Dollars in thousands)    At June 30,
2017
     At December 31,
2016
 

Balance Sheet:

     

Long-term debt from related parties (KNOT)

   $ —        $ 25,000  
  

 

 

    

 

 

 

Total

   $ —        $ 25,000  
  

 

 

    

 

 

 
Earnings per Unit and Cash Distributions (Tables)
Schedule of Calculations of Basic and Diluted Earnings per Unit

The calculations of basic and diluted earnings per unit are presented below:

 

     Three Months Ended
June 30,
     Six Months Ended
June 30,
 
(U.S. Dollars in thousands, except per unit data)    2017      2016      2017      2016  

Net income

   $       16,915      $       11,578      $       28,344      $       22,241  

Less: Series A Preferred unitholders’ interest in net income

     1,009        —          1,653        —    
  

 

 

    

 

 

    

 

 

    

 

 

 

Net income attributable to the unitholders of KNOT Offshore Partners LP

     15,906        11,578        26,691        22,241  
  

 

 

    

 

 

    

 

 

    

 

 

 

Less: Distributions (2)

     16,379        15,027        32,758        30,122  
  

 

 

    

 

 

    

 

 

    

 

 

 

Under (over) distributed earnings

     (473      (3,449      (6,067      (7,881
  

 

 

    

 

 

    

 

 

    

 

 

 

Under (over) distributed earnings attributable to:

           

Common unitholders (3)

     (464      (3,380      (5,955      (7,722

Subordinated unitholders (3)

     —          —          —          —    

General Partner

     (9      (69      (112      (159

Weighted average units outstanding (basic) (in thousands):

           

Common unitholders

     29,694        22,581        29,570        20,604  

Subordinated unitholders

     —          4,613        —          6,590  

General Partner

     559        559        559        559  

Weighted average units outstanding (diluted) (in thousands):

           

Common unitholders

     31,798        22,581        31,296        20,604  

Subordinated unitholders

     —          4,613        —          6,590  

General Partner

     559        559        559        559  

Earnings per unit (basic)

           

Common unitholders (4)

   $ 0.526      $ 0.502      $ 0.886      $ 0.810  

Subordinated unitholders (4)

     —          —          —          0.767  

General Partner

     0.526        0.417        0.882        0.897  

Earnings per unit (diluted):

           

Common unitholders

   $ 0.522      $ 0.502      $ 0.886      $ 0.810  

Subordinated unitholders (4)

     —          —          —          0.767  

General Partner

     0.522        0.417        0.882        0.897  

Cash distributions declared and paid in the period per unit (5)

     0.520        0.520        1.040        1.040  

Subsequent event: Cash distributions declared and paid per unit 
relating to the period (6)

     0.520        0.520        0.520        0.520  

 

(1) Earnings per unit have been calculated in accordance with the cash distribution provisions set forth in the Partnership’s Partnership Agreement.
(2) This refers to distributions made or to be made in relation to the period irrespective of the declaration and payment dates and based on the number of units outstanding at the record date. This includes cash distributions to the IDR holder (KNOT) for the three months ended June 30, 2017 and 2016 of $0.6 million and of $0.6 million, respectively, and for the six months ended June 30, 2017 and 2016 of $1.2 million and of $1.2 million, respectively.
(3) On May 18, 2016 all subordinated units converted into common units on a one-for-one basis.
(4) This includes the net income attributable to the IDR holder. The IDRs generally may not be transferred by KNOT until March 31, 2018. The net income attributable to IDRs for the three months ended June 30, 2017 and 2016 was $0.6 million and $0.6 million, respectively, and for the six months ended June 30, 2017 and 2016 was $1.2 million and $1.2 million, respectively.
(5) Refers to cash distributions declared and paid during the period.
(6) Refers to cash distributions declared and paid subsequent to the period end.
Business Acquisitions (Tables)

The Board and the Conflicts Committee approved the purchase price for each transaction. The Conflicts Committee retained a financial advisor to assist with its evaluation of each of the transactions. The details of each transaction are as follows:

 

(U.S. Dollars in thousands)    Provisional
Vigdis Knutsen
June 1,
2017
    Provisional
Tordis Knutsen
March 1,
2017
       Final 
Raquel Knutsen
December 1,
2016
 

Purchase consideration (1)

   $         31,759     $         32,983        $         20,252  

Less: Fair value of net assets acquired:

         

Vessels and equipment (2)

     145,772       145,754          116,751  

Intangibles: Above market time charter

     1,458       1,468       

Cash

     3,438       609          7,146  

Inventories

     190       129          307  

Derivative assets

     226       1,377          207  

Others current assets

     128       1,348          183  

Amounts due from related parties

     18,374       20,834          59  

Long-term debt

     (114,411     (114,411        (79,950

Long-term debt from related parties

     (22,703     (22,960        (24,019

Deferred debt issuance

     928       795          1,059  

Trade accounts payable

     (187     (106        (167

Accrued expenses

     (1,082     (503        (1,179

Prepaid charter and deferred revenue

     —         —            —    

Amounts due to related parties

     (372     (1,351        (145
  

 

 

   

 

 

      

 

 

 

Subtotal

     31,759       32,983          20,252  
  

 

 

   

 

 

      

 

 

 

Difference between the purchase price and fair value of net assets acquired

     —         —            —    
  

 

 

   

 

 

      

 

 

 

Goodwill

     —         —            —    
  

 

 

   

 

 

      

 

 

 

Difference between the purchase price and allocated values

   $ —       $ —          $ —    
  

 

 

   

 

 

      

 

 

 

 

(1) The purchase price is comprised of the following:

 

(U.S. Dollars in thousands)    Provisional
Vigdis Knutsen
June 1,
2017
     Provisional
Tordis Knutsen
March 1,
2017
     Final
Raquel Knutsen
December 1,
2016
 

Cash consideration paid to KNOT (from KNOT)

   $ 28,109      $ 31,242      $ (12,019

Purchase price adjustments

     3,650        1,741        7,271  

Seller’s credit

                   12,981  

Seller’s loan

                   12,019  

Purchase price

   $ 31,759      $ 32,983      $ 20,252  

 

(2) Vessels and equipment includes allocation to dry docking for the Raquel Knutsen of $1.7 million, Tordis Knutsen of $2.8 million, and for the Vigdis Knutsen of $2.7 million.

The table below shows comparative summarized consolidated pro forma financial information for the Partnership for the year ended December 31, 2016, giving effect to the Partnership’s acquisition and financing of the Raquel Knutsen as if this acquisition had taken place on January 1, 2016. The information is unaudited and is for illustration purposes only.

 

(U.S. Dollars in thousands)    Year Ended
December 31, 2016
 

Revenue

   $             190,229  

Net income

The table below shows comparative summarized consolidated pro forma financial information for the Partnership for the six months ended June 30, 2017, giving effect to the Partnership’s acquisition and financing of the Tordis Knutsen as if this acquisition had taken place on January 1, 2017. Since Tordis Knutsen was delivered from the yard in late 2016 and commenced on its time charter contract in January 2017, there are no pro forma figures for the year ended December 31, 2016. The information is unaudited and is for illustration purposes only.

 

(U.S. Dollars in thousands)        Six Months Ended    
June 30, 2017
 

Revenue

   $ 101,392  

Net income

     26,864  

The table below shows comparative summarized consolidated pro forma financial information for the Partnership for the six months ended June 30, 2017, giving effect to the Partnership’s acquisition and financing of the Vigdis Knutsen as if this acquisition had taken place on January 1, 2017. Since Vigdis Knutsen was delivered from the yard in February 2017 and commenced on its time charter contract in April 2017, there are no pro forma figures for the year ended December 31, 2016. The information is unaudited and is for illustration purposes only.

 

(U.S. Dollars in thousands)        Six Months Ended    
June 30, 2017
 

Revenue

   $ 102,548  

Net income

     23,009  

Equity Offering and Sale of Series A Preferred Units (Tables)

Equity Offering

 

(U.S. Dollars in thousands)    January 2017
Offering
 

Gross proceeds received

   $             56,125  

Less: Underwriters’ discount

     925  

Less: Offering expenses

     321  
  

 

 

 

Net proceeds received

   $ 54,879  
  

 

 

 

Sale of Series A Preferred units

 

(U.S. Dollars in thousands)    February 2017
Series A
Preferred Units
     June 2017
Series A
Preferred Units
     Total
Series A
Preferred Units
 

Gross proceeds received

   $         50,000      $         40,000      $         90,000  

Less: Fee

     1,000        1,000        2,000  

Less: Expenses

     386        171        557  
  

 

 

    

 

 

    

 

 

 

Net proceeds received

   $ 48,614      $ 38,829      $ 87,443  
  

 

 

    

 

 

    

 

 

 

Unit Activity (Tables)
Schedule of Movement in Number of Common Units, Subordinated Units, General Partner Units and Series A Preferred Units

The following table shows the movement in the number of common units, subordinated units, general partner units and Series A Preferred Units from December 31, 2015 until June 30, 2017.

 

(in units)   Common Units     Subordinated Units     General Partner Units     Convertible Preferred Units  

December 31, 2015

          18,626,594                   8,567,500       558,674       —    

Subordinated units converted to common units

    8,567,500       (8,567,500     —         —    

December 31, 2016

    27,194,094       —         558,674       —    

January 6, 2017: Public offering

    2,500,000       —         —         —    

February 2, 2017: Sale of Series A Preferred Units

    —         —         —         2,083,333  

June 30, 2017: Sale of Series A Preferred Units

    —         —         —         1,666,667  

June 30, 2017

    29,694,094       —         558,674       3,750,000  

Description of Business - Additional Information (Detail) (USD $)
In Thousands, except Share data, unless otherwise specified
0 Months Ended 1 Months Ended 6 Months Ended 1 Months Ended 6 Months Ended 0 Months Ended 0 Months Ended
Jan. 10, 2017
Jan. 31, 2017
Jun. 30, 2017
Tanker
Vessel
Jun. 30, 2016
Vessel
Jun. 30, 2017
Windsor Knutsen [Member]
Jun. 30, 2017
Bodil Knutsen [Member]
Jun. 30, 2017
Recife Knutsen [Member]
Jun. 30, 2017
Fortaleza Knutsen [Member]
Jun. 30, 2017
Carmen Knutsen [Member]
Jun. 30, 2017
Hilda Knutsen and Torill Knutsen [Member]
Jun. 30, 2017
Dan Cisne [Member]
Jun. 30, 2017
Dan Sabia [Member]
Jun. 30, 2017
Ingrid Knutsen [Member]
Jun. 30, 2017
Raquel Knutsen [Member]
Jun. 30, 2017
Tordis Facility [Member]
Jun. 30, 2017
Vigdis Knutsen [Member]
Jun. 30, 2017
Series A Preferred Unit [Member]
Feb. 28, 2017
Series A Preferred Unit [Member]
Jun. 30, 2017
Series A Preferred Unit [Member]
Jun. 30, 2017
Private Placement [Member]
Series A Preferred Unit [Member]
Feb. 2, 2017
Private Placement [Member]
Series A Preferred Unit [Member]
Jun. 30, 2017
Private Placement [Member]
Series A Preferred Unit [Member]
Feb. 2, 2017
Private Placement [Member]
Series A Preferred Unit [Member]
Jan. 10, 2017
Common Units [Member]
Jan. 6, 2017
Common Units [Member]
Collaborative Arrangements and Non-collaborative Arrangement Transactions [Line Items]
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Number of shuttle tankers to be acquired
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Initial public offering completion date
 
 
2013-04 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Percentage of ownership interests to be acquired by Partnership in four shuttle tankers
 
 
100.00% 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Number of operating vessels
 
 
13 
10 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Time charters expiration year
 
 
 
 
2018 
2019 
 
 
2023 
2018 
 
 
2024 
2025 
2022 
2022 
 
 
 
 
 
 
 
 
 
Time charterer options extension year
 
 
 
 
 
2024 
 
 
2026 
2023 
 
 
2029 
2030 
2032 
2032 
 
 
 
 
 
 
 
 
 
Bareboat charters expiration year
 
 
 
 
 
 
2023 
2023 
 
 
2023 
2024 
 
 
 
 
 
 
 
 
 
 
 
 
 
Guarantee payment term of charter
 
 
 
 
5 years 
5 years 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Common units sold in public offering
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2,500,000 
2,500,000 
Total net proceeds from offering
$ 54,900 
$ 56,125 
$ 54,879 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Preferred Units issued
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1,666,667 
2,083,333 
 
 
Preferred Units issued, price per unit
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
$ 24.00 
$ 24.00 
 
 
Proceeds from private placement of Preferred Units
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
$ 40,000 
$ 50,000 
$ 90,000 
$ 38,800 
$ 48,600 
 
 
 
 
Segment Information - Additional Information (Detail)
3 Months Ended 6 Months Ended
Jun. 30, 2017
Jun. 30, 2016
Jun. 30, 2017
Jun. 30, 2016
Revenue, Major Customer [Line Items]
 
 
 
 
Number of reportable segments
 
 
 
Number of time charters
 
 
Number of bareboat charters
 
 
Number of vessels
 
 
13 
10 
Minimum [Member] |
Revenues [Member] |
Customer Concentration Risk [Member]
 
 
 
 
Revenue, Major Customer [Line Items]
 
 
 
 
Benchmark percentage of revenues and combined revenues concentration
10.00% 
10.00% 
10.00% 
10.00% 
Segment Information - Schedule of Revenues and Percentage of Combined Revenues for Customers (Detail) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 6 Months Ended
Jun. 30, 2017
Jun. 30, 2016
Jun. 30, 2017
Jun. 30, 2016
Revenue, Major Customer [Line Items]
 
 
 
 
Revenues
$ 54,406 
$ 43,063 
$ 99,397 
$ 85,089 
Fronape International Company, a Subsidiary of Petrobras Transporte S.A. [Member]
 
 
 
 
Revenue, Major Customer [Line Items]
 
 
 
 
Revenues
11,249 
11,249 
22,378 
22,498 
Eni Trading and Shipping S.p.A. [Member]
 
 
 
 
Revenue, Major Customer [Line Items]
 
 
 
 
Revenues
11,345 
11,689 
22,905 
23,375 
Statoil ASA [Member]
 
 
 
 
Revenue, Major Customer [Line Items]
 
 
 
 
Revenues
5,778 
5,710 
11,459 
10,229 
Repsol Sinopec Brasil, S.A., a Subsidiary of Repsol Sinopec Brasil, B.V. [Member]
 
 
 
 
Revenue, Major Customer [Line Items]
 
 
 
 
Revenues
7,094 
4,772 
14,396 
9,760 
Brazil Shipping I Limited, a Subsidiary of Royal Dutch Shell [Member]
 
 
 
 
Revenue, Major Customer [Line Items]
 
 
 
 
Revenues
11,675 
5,097 
15,401 
10,134 
Standard Marine Tonsberg, a Subsidiary of ExxonMobil [Member]
 
 
 
 
Revenue, Major Customer [Line Items]
 
 
 
 
Revenues
$ 4,396 
$ 4,347 
$ 8,745 
$ 8,694 
Customer Concentration Risk [Member] |
Revenues [Member] |
Fronape International Company, a Subsidiary of Petrobras Transporte S.A. [Member]
 
 
 
 
Revenue, Major Customer [Line Items]
 
 
 
 
Percentage of combined revenues for customers
22.00% 
26.00% 
23.00% 
27.00% 
Customer Concentration Risk [Member] |
Revenues [Member] |
Eni Trading and Shipping S.p.A. [Member]
 
 
 
 
Revenue, Major Customer [Line Items]
 
 
 
 
Percentage of combined revenues for customers
22.00% 
27.00% 
24.00% 
28.00% 
Customer Concentration Risk [Member] |
Revenues [Member] |
Statoil ASA [Member]
 
 
 
 
Revenue, Major Customer [Line Items]
 
 
 
 
Percentage of combined revenues for customers
11.00% 
13.00% 
12.00% 
12.00% 
Customer Concentration Risk [Member] |
Revenues [Member] |
Repsol Sinopec Brasil, S.A., a Subsidiary of Repsol Sinopec Brasil, B.V. [Member]
 
 
 
 
Revenue, Major Customer [Line Items]
 
 
 
 
Percentage of combined revenues for customers
14.00% 
11.00% 
15.00% 
11.00% 
Customer Concentration Risk [Member] |
Revenues [Member] |
Brazil Shipping I Limited, a Subsidiary of Royal Dutch Shell [Member]
 
 
 
 
Revenue, Major Customer [Line Items]
 
 
 
 
Percentage of combined revenues for customers
23.00% 
13.00% 
16.00% 
12.00% 
Customer Concentration Risk [Member] |
Revenues [Member] |
Standard Marine Tonsberg, a Subsidiary of ExxonMobil [Member]
 
 
 
 
Revenue, Major Customer [Line Items]
 
 
 
 
Percentage of combined revenues for customers
9.00% 
10.00% 
9.00% 
10.00% 
Insurance Proceeds - Additional Information (Detail) (USD $)
3 Months Ended 6 Months Ended
Jun. 30, 2017
Jun. 30, 2017
Business Interruption Loss [Line Items]
 
 
Insurance recoveries
$ 2,276,000 
$ 3,426,000 
Raquel Knutsen [Member]
 
 
Business Interruption Loss [Line Items]
 
 
Insurance recoveries
2,150,000 
2,900,000 
Partnership's loss, description
 
Under the Partnership's loss of hire policies, its insurer will pay the Partnership the hire rate agreed in respect of each vessel for each day, in excess of 14 deductible days, for the time that the Vessel is out of service as a result of damage, for a maximum of 180 days. 
Vessel, off-hire period
 
February 22, 2017 to May 15, 2017 
Raquel Knutsen [Member] |
Hull and Machinery [Member]
 
 
Business Interruption Loss [Line Items]
 
 
Insurance recoveries
2,170,000 
3,890,000 
Partnership's loss, description
 
Under the Partnership's loss of hire policies, its insurer will pay the Partnership the hire rate agreed in respect of each vessel for each day, in excess of 14 deductible days, for the time that the Vessel is out of service as a result of damage, for a maximum of 180 days. 
Vessel, off-hire period
 
February 22, 2017 to May 15, 2017 
Cost of repairs, vessel operating expenses
$ 100,000 
$ 100,000 
Other Finance Expense - Reconciliation of Total Interest Cost and Interest Expense (Detail) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 6 Months Ended
Jun. 30, 2017
Jun. 30, 2016
Jun. 30, 2017
Jun. 30, 2016
Income Statement [Abstract]
 
 
 
 
Interest expense
$ (7,252)
$ (5,054)
$ (13,466)
$ (10,084)
Amortization of debt issuance cost and fair value of debt assumed
406 
286 
755 
573 
Total interest cost
$ 7,252 
$ 5,054 
$ 13,466 
$ 10,084 
Other Finance Expense - Summary of Other Finance Expense (Detail) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 6 Months Ended
Jun. 30, 2017
Jun. 30, 2016
Jun. 30, 2017
Jun. 30, 2016
Income Statement [Abstract]
 
 
 
 
Bank fees, charges
$ 119 
$ 158 
$ 191 
$ 246 
Guarantee costs
158 
176 
318 
355 
Commitment fees
51 
 
121 
 
Total other finance expense
$ 328 
$ 334 
$ 630 
$ 601 
Derivative Instruments - Additional Information (Detail)
In Millions, unless otherwise specified
Jun. 30, 2017
Interest Rate Swap Contracts [Member]
USD ($)
Dec. 31, 2016
Interest Rate Swap Contracts [Member]
USD ($)
Jun. 30, 2017
Foreign Exchange Forward Contracts [Member]
USD ($)
Jun. 30, 2017
Foreign Exchange Forward Contracts [Member]
NOK
Dec. 31, 2016
Foreign Exchange Forward Contracts [Member]
USD ($)
Dec. 31, 2016
Foreign Exchange Forward Contracts [Member]
NOK
Derivative Instruments, Gain (Loss) [Line Items]
 
 
 
 
 
 
Weighted average interest rate
1.65% 
 
 
 
 
 
Derivative, Notional amount of outstanding obligations
$ 536.7 
$ 446.7 
 
 332.5 
 
 290.1 
Carrying amount of derivative liabilities
$ 2.1 
$ 0.8 
$ 0.2 
 
$ 1.3 
 
Derivative Instruments - Schedule of Realized and Unrealized Gains and Losses Recognized in Earnings (Detail) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 6 Months Ended
Jun. 30, 2017
Jun. 30, 2016
Jun. 30, 2017
Jun. 30, 2016
Derivative Instruments, Gain (Loss) [Line Items]
 
 
 
 
Total realized gain (loss)
$ (1,536)
$ (3,176)
$ (1,017)
$ (6,360)
Total unrealized gain (loss)
(501)
(1,608)
757 
(3,868)
Total realized and unrealized gain (loss) on derivative instruments:
(1,536)
(3,176)
(1,017)
(6,360)
Interest Rate Swap Contracts [Member]
 
 
 
 
Derivative Instruments, Gain (Loss) [Line Items]
 
 
 
 
Total realized gain (loss)
(938)
(1,252)
(1,607)
(2,176)
Total unrealized gain (loss)
(1,334)
(1,518)
(275)
(5,866)
Total realized and unrealized gain (loss) on derivative instruments:
(938)
(1,252)
(1,607)
(2,176)
Foreign Exchange Forward Contracts [Member]
 
 
 
 
Derivative Instruments, Gain (Loss) [Line Items]
 
 
 
 
Total realized gain (loss)
(97)
(316)
(166)
(316)
Total unrealized gain (loss)
833 
(90)
1,031 
1,998 
Total realized and unrealized gain (loss) on derivative instruments:
$ (97)
$ (316)
$ (166)
$ (316)
Fair Value Measurements - Carrying Amounts and Estimated Fair Values of Partnership 's Financial Instruments (Detail) (USD $)
Jun. 30, 2017
Dec. 31, 2016
Jun. 30, 2016
Dec. 31, 2015
Financial assets:
 
 
 
 
Cash and cash equivalents
$ 64,501,000 
$ 27,664,000 
$ 25,667,000 
$ 23,573,000 
Current derivative assets
262,000 
 
 
 
Non-current derivative assets
4,500,000 
3,154,000 
 
 
Financial liabilities:
 
 
 
 
Current derivative liabilities
2,045,000 
3,304,000 
 
 
Non-current derivative liabilities
793,000 
285,000 
 
 
Long-term debt, current and non-current
912,010,000 
745,649,000 
 
 
Interest Rate Swap Contracts [Member]
 
 
 
 
Financial assets:
 
 
 
 
Current derivative assets
124,000 
 
 
 
Non-current derivative assets
4,461,000 
3,154,000 
 
 
Financial liabilities:
 
 
 
 
Current derivative liabilities
1,634,000 
2,039,000 
 
 
Non-current derivative liabilities
793,000 
285,000 
 
 
Foreign Exchange Forward Contracts [Member]
 
 
 
 
Financial assets:
 
 
 
 
Current derivative assets
138,000 
 
 
 
Non-current derivative assets
39,000 
 
 
 
Financial liabilities:
 
 
 
 
Current derivative liabilities
411,000 
1,265,000 
 
 
Carrying Amount [Member]
 
 
 
 
Financial assets:
 
 
 
 
Cash and cash equivalents
64,501,000 
27,664,000 
 
 
Financial liabilities:
 
 
 
 
Long-term debt, current and non-current
912,010,000 
745,649,000 
 
 
Carrying Amount [Member] |
Interest Rate Swap Contracts [Member]
 
 
 
 
Financial assets:
 
 
 
 
Current derivative assets
124,000 
 
 
 
Non-current derivative assets
4,461,000 
3,154,000 
 
 
Financial liabilities:
 
 
 
 
Current derivative liabilities
1,634,000 
2,039,000 
 
 
Non-current derivative liabilities
793,000 
285,000 
 
 
Carrying Amount [Member] |
Foreign Exchange Forward Contracts [Member]
 
 
 
 
Financial assets:
 
 
 
 
Current derivative assets
138,000 
 
 
 
Non-current derivative assets
39,000 
 
 
 
Financial liabilities:
 
 
 
 
Current derivative liabilities
411,000 
1,265,000 
 
 
Fair Value [Member]
 
 
 
 
Financial assets:
 
 
 
 
Cash and cash equivalents
64,501,000 
27,664,000 
 
 
Financial liabilities:
 
 
 
 
Long-term debt, current and non-current
911,083,000 
743,898,000 
 
 
Fair Value [Member] |
Interest Rate Swap Contracts [Member]
 
 
 
 
Financial assets:
 
 
 
 
Current derivative assets
124,000 
 
 
 
Non-current derivative assets
4,461,000 
3,154,000 
 
 
Financial liabilities:
 
 
 
 
Current derivative liabilities
1,634,000 
2,039,000 
 
 
Non-current derivative liabilities
793,000 
285,000 
 
 
Fair Value [Member] |
Foreign Exchange Forward Contracts [Member]
 
 
 
 
Financial assets:
 
 
 
 
Current derivative assets
138,000 
 
 
 
Non-current derivative assets
39,000 
 
 
 
Financial liabilities:
 
 
 
 
Current derivative liabilities
$ 411,000 
$ 1,265,000 
 
 
Fair Value Measurements - Schedule of Assets and Liabilities Measured at Fair Value on Recurring Basis (Detail) (USD $)
In Thousands, unless otherwise specified
Jun. 30, 2017
Dec. 31, 2016
Financial assets:
 
 
Cash and cash equivalents
$ 64,501 
$ 27,664 
Current derivative assets
262 
 
Non-current derivative assets
4,500 
3,154 
Financial liabilities:
 
 
Current derivative liabilities
2,045 
3,304 
Non-current derivative liabilities
793 
285 
Long-term debt, current and non-current
912,010 
745,649 
Foreign Exchange Forward Contracts [Member]
 
 
Financial assets:
 
 
Current derivative assets
138 
 
Non-current derivative assets
39 
 
Financial liabilities:
 
 
Current derivative liabilities
411 
1,265 
Interest Rate Swap Contracts [Member]
 
 
Financial assets:
 
 
Current derivative assets
124 
 
Non-current derivative assets
4,461 
3,154 
Financial liabilities:
 
 
Current derivative liabilities
1,634 
2,039 
Non-current derivative liabilities
793 
285 
Quoted Price in Active Markets for Identical Assets (Level 1) [Member]
 
 
Financial assets:
 
 
Cash and cash equivalents
64,501 
27,664 
Significant Other Observable Inputs (Level 2) [Member]
 
 
Financial liabilities:
 
 
Long-term debt, current and non-current
911,083 
743,898 
Significant Other Observable Inputs (Level 2) [Member] |
Foreign Exchange Forward Contracts [Member]
 
 
Financial assets:
 
 
Current derivative assets
138 
 
Non-current derivative assets
39 
 
Financial liabilities:
 
 
Current derivative liabilities
411 
1,265 
Significant Other Observable Inputs (Level 2) [Member] |
Interest Rate Swap Contracts [Member]
 
 
Financial assets:
 
 
Current derivative assets
124 
 
Non-current derivative assets
4,461 
3,154 
Financial liabilities:
 
 
Current derivative liabilities
1,634 
2,039 
Non-current derivative liabilities
$ 793 
$ 285 
Income Taxes - Additional information (Detail) (USD $)
In Millions, unless otherwise specified
3 Months Ended 6 Months Ended 12 Months Ended
Jun. 30, 2017
Mar. 31, 2017
Mar. 31, 2016
Jun. 30, 2017
Dec. 31, 2016
Dec. 31, 2014
Dec. 31, 2013
Mar. 31, 2013
Income Tax Disclosure [Abstract]
 
 
 
 
 
 
 
 
Entrance tax
 
 
 
 
 
 
 
$ 3.0 
Entrance tax, annual decline in gain
 
 
 
20.00% 
 
 
 
 
Norwegian corporate tax rate
 
 
 
24.00% 
25.00% 
27.00% 
28.00% 
 
Entrance tax paid, current
0.1 
0.2 
0.2 
 
 
 
 
 
Entrance tax payable, non current
$ 0.7 
 
 
$ 0.7 
 
 
 
 
Income Taxes - Significant Components of Current and Deferred Income Tax Expense Attributable to Income from Continuing Operations (Detail) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 6 Months Ended
Jun. 30, 2017
Jun. 30, 2016
Jun. 30, 2017
Jun. 30, 2016
Income Tax Disclosure [Abstract]
 
 
 
 
Income before income taxes
$ 16,918 
$ 11,581 
$ 28,350 
$ 22,247 
Income tax (expense)
$ (3)
$ (3)
$ (6)
$ (6)
Effective tax rate
0.00% 
0.00% 
0.00% 
0.00% 
Vessels and Equipment - Schedule of Property Plant and Equipment (Detail) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 6 Months Ended 12 Months Ended
Jun. 30, 2017
Jun. 30, 2016
Jun. 30, 2017
Jun. 30, 2016
Dec. 31, 2016
Property, Plant and Equipment [Line Items]
 
 
 
 
 
Accumulated depreciation, beginning balance
 
 
$ (212,024)
$ (158,292)
$ (158,292)
Accumulated depreciation, disposals for the period
 
 
1,508 
 
2,498 
Depreciation for the period
(17,372)
(13,913)
(33,125)
(27,805)
(56,230)
Accumulated depreciation, ending balance
(243,641)
 
(243,641)
 
(212,024)
Net vessel, beginning balance
 
 
1,256,889 
1,192,927 
1,192,927 
Additions
 
 
286,243 
 
115,934 
Drydock costs
 
 
9,263 
 
4,258 
Depreciation for the period
(17,372)
(13,913)
(33,125)
(27,805)
(56,230)
Net vessel, ending balance
1,519,270 
 
1,519,270 
 
1,256,889 
Vessels & Equipment [Member]
 
 
 
 
 
Property, Plant and Equipment [Line Items]
 
 
 
 
 
Vessel and equipment, beginning balance
 
 
1,468,913 
1,351,219 
1,351,219 
Additions
 
 
286,243 
 
115,934 
Drydock costs
 
 
9,263 
 
4,258 
Disposals
 
 
(1,508)
 
(2,498)
Vessel and equipment, ending balance
$ 1,762,912 
 
$ 1,762,912 
 
$ 1,468,913 
Vessels and Equipment - Additional Information (Detail) (USD $)
In Millions, unless otherwise specified
Jun. 30, 2017
Dec. 31, 2016
Property, Plant and Equipment [Abstract]
 
 
Book value of assets pledged
$ 1,519 
$ 1,257 
Intangible Assets - Schedule of Intangible Assets (Detail) (USD $)
In Thousands, unless otherwise specified
6 Months Ended
Jun. 30, 2017
Finite-Lived Intangible Assets [Line Items]
 
Additions
$ 2,926 
Amortization for the period
(126)
Intangibles assets, ending balance
2,800 
Above Market Value Of Time Charter [Member] |
Tordis Knutsen [Member]
 
Finite-Lived Intangible Assets [Line Items]
 
Additions
1,468 
Amortization for the period
(101)
Intangibles assets, ending balance
1,367 
Above Market Value Of Time Charter [Member] |
Vigdis Knutsen [Member]
 
Finite-Lived Intangible Assets [Line Items]
 
Additions
1,458 
Amortization for the period
(25)
Intangibles assets, ending balance
$ 1,433 
Intangible Assets - Additional Information (Detail)
6 Months Ended
Jun. 30, 2017
Tordis Knutsen [Member]
 
Finite-Lived Intangible Assets [Line Items]
 
Remaining term of the contract
4 years 9 months 18 days 
Vigdis Knutsen [Member]
 
Finite-Lived Intangible Assets [Line Items]
 
Remaining term of the contract
4 years 10 months 25 days 
Long-Term Debt - Schedule of Long-Term Debt (Detail) (USD $)
Jun. 30, 2017
Dec. 31, 2016
Debt Instrument [Line Items]
 
 
Total long-term debt
$ 912,010,000 
$ 745,649,000 
Less: current installments
66,661,000 
60,314,000 
Less: unamortized deferred loan issuance costs
1,643,000 
1,330,000 
Current portion of long-term debt
65,018,000 
58,984,000 
Amounts due after one year
845,350,000 
685,335,000 
Less: unamortized deferred loan issuance costs
4,468,000 
2,673,000 
Less long-term debt from related parties
 
25,000,000 
Long-term debt, less current installments, Seller's Credit and Seller's Loan and unamortized deferred loan issuance costs
840,882,000 
657,662,000 
Raquel Knutsen [Member]
 
 
Debt Instrument [Line Items]
 
 
Total long-term debt
 
25,000,000 
220 Million Secured Loan Facility [Member] |
Windsor Knutsen Bodil Knutsen Carmen Knutsen [Member]
 
 
Debt Instrument [Line Items]
 
 
Total long-term debt
172,857,000 
180,714,000 
35 Million Revolving Credit Facility [Member] |
Windsor Knutsen Bodil Knutsen Carmen Knutsen [Member]
 
 
Debt Instrument [Line Items]
 
 
Total long-term debt
30,000,000 
25,000,000 
140 Million Loan Facility [Member] |
Fortaleza Knutsen and Recife Knutsen [Member]
 
 
Debt Instrument [Line Items]
 
 
Total long-term debt
113,750,000 
118,125,000 
117 Million Loan Facility [Member] |
Hilda Knutsen [Member]
 
 
Debt Instrument [Line Items]
 
 
Total long-term debt
 
76,871,000 
117 Million Loan Facility [Member] |
Torill Knutsen [Member]
 
 
Debt Instrument [Line Items]
 
 
Total long-term debt
75,641,000 
78,105,000 
172.5 Million Loan Facility [Member] |
Dan Cisne Dan Sabia [Member]
 
 
Debt Instrument [Line Items]
 
 
Total long-term debt
95,939,000 
100,539,000 
77.5 Million Loan Facility [Member] |
Ingrid Knutsen [Member]
 
 
Debt Instrument [Line Items]
 
 
Total long-term debt
64,368,000 
67,652,000 
25 Million Seller's Credit and Seller's Loan [Member]
 
 
Debt Instrument [Line Items]
 
 
Less long-term debt from related parties
 
25,000,000 
25 Million Seller's Credit and Seller's Loan [Member] |
Raquel Knutsen [Member]
 
 
Debt Instrument [Line Items]
 
 
Total long-term debt
71,028,000 
73,643,000 
One Hundred And Fourteen Point Four Million Loan Facility [Member] |
Tordis Knutsen [Member]
 
 
Debt Instrument [Line Items]
 
 
Total long-term debt
93,581,000 
 
One Hundred And Fourteen Point Four Million Loan Facility [Member] |
Vigdis Knutsen [Member]
 
 
Debt Instrument [Line Items]
 
 
Total long-term debt
94,846,000 
 
Hundred Million Loan Facility [Member] |
Hilda Knutsen [Member]
 
 
Debt Instrument [Line Items]
 
 
Total long-term debt
$ 100,000,000 
 
Long-Term Debt - Schedule of Long-Term Debt (Parenthetical) (Detail) (USD $)
Jun. 30, 2017
Windsor Knutsen Bodil Knutsen Carmen Knutsen [Member]
220 Million Secured Loan Facility [Member]
Jun. 30, 2017
Windsor Knutsen Bodil Knutsen Carmen Knutsen [Member]
35 Million Revolving Credit Facility [Member]
Jun. 30, 2017
Fortaleza Knutsen and Recife Knutsen [Member]
140 Million Loan Facility [Member]
Jun. 30, 2017
Hilda Knutsen [Member]
117 Million Loan Facility [Member]
Jun. 30, 2017
Hilda Knutsen [Member]
Hundred Million Loan Facility [Member]
Jun. 30, 2017
Torill Knutsen [Member]
117 Million Loan Facility [Member]
Jun. 30, 2017
Dan Cisne Dan Sabia [Member]
172.5 Million Loan Facility [Member]
Jun. 30, 2017
Ingrid Knutsen [Member]
77.5 Million Loan Facility [Member]
Jun. 30, 2017
Raquel Knutsen [Member]
Jun. 30, 2017
Raquel Knutsen [Member]
25 Million Seller's Credit and Seller's Loan [Member]
Apr. 30, 2015
Tordis Knutsen [Member]
Jun. 30, 2017
Tordis Knutsen [Member]
One Hundred And Fourteen Point Four Million Loan Facility [Member]
Jun. 30, 2017
Vigdis Knutsen [Member]
One Hundred And Fourteen Point Four Million Loan Facility [Member]
Debt Instrument [Line Items]
 
 
 
 
 
 
 
 
 
 
 
 
 
Debt instrument face amount
$ 220,000,000 
$ 35,000,000 
$ 140,000,000 
$ 117,000,000 
$ 100,000,000 
$ 117,000,000 
$ 172,500,000 
$ 77,500,000 
$ 25,000,000 
$ 74,500,000 
$ 114,400,000 
$ 114,400,000 
$ 114,400,000 
Long-Term Debt - Summary of Partnership's Outstanding Debt Repayable (Detail) (USD $)
In Thousands, unless otherwise specified
Jun. 30, 2017
Debt Instrument, Redemption [Line Items]
 
Remainder of 2017
$ 33,331 
2018
66,303 
2019
50,085 
2020
39,153 
2021
39,753 
2022 and thereafter
85,507 
Total
314,132 
Balloon Repayment [Member]
 
Debt Instrument, Redemption [Line Items]
 
2018
86,677 
2019
267,678 
2021
70,811 
2022 and thereafter
172,712 
Total
$ 597,878 
Long-Term Debt - Additional Information (Detail) (USD $)
6 Months Ended 1 Months Ended 6 Months Ended 1 Months Ended 0 Months Ended 6 Months Ended 0 Months Ended 6 Months Ended 6 Months Ended
Jun. 30, 2017
Dec. 31, 2016
Jun. 30, 2017
London Interbank Offered Rate (LIBOR) [Member]
Apr. 30, 2015
Tordis Knutsen [Member]
Jun. 30, 2017
Tordis Knutsen [Member]
London Interbank Offered Rate (LIBOR) [Member]
Apr. 30, 2015
Tordis Knutsen [Member]
London Interbank Offered Rate (LIBOR) [Member]
Apr. 30, 2015
Vigdis Knutsen [Member]
Vigdis Facility [Member]
Apr. 30, 2015
Vigdis Knutsen [Member]
Vigdis Facility [Member]
London Interbank Offered Rate (LIBOR) [Member]
May 26, 2017
Hilda Knutsen [Member]
New Hilda Facility [Member]
May 26, 2017
Hilda Knutsen [Member]
New Hilda Facility [Member]
Jun. 30, 2017
Hilda Knutsen [Member]
New Hilda Facility [Member]
London Interbank Offered Rate (LIBOR) [Member]
May 26, 2017
Hilda Knutsen [Member]
New Hilda Facility [Member]
London Interbank Offered Rate (LIBOR) [Member]
May 26, 2017
Hilda Knutsen [Member]
New Hilda Refinancing Facility [Member]
May 26, 2017
Hilda Knutsen [Member]
New Hilda Refinancing Facility [Member]
Jun. 30, 2017
Hilda Knutsen [Member]
New Hilda Refinancing Facility [Member]
London Interbank Offered Rate (LIBOR) [Member]
May 26, 2017
Hilda Knutsen [Member]
New Hilda Refinancing Facility [Member]
London Interbank Offered Rate (LIBOR) [Member]
Jun. 30, 2017
Partnership's Loan Agreements [Member]
Jun. 30, 2017
Partnership's Loan Agreements [Member]
London Interbank Offered Rate (LIBOR) [Member]
Minimum [Member]
Jun. 30, 2017
Partnership's Loan Agreements [Member]
London Interbank Offered Rate (LIBOR) [Member]
Maximum [Member]
Jun. 30, 2017
77.5 Million Loan Facility, Tranche Two [Member]
Jun. 30, 2017
Guarantee Commission [Member]
77.5 Million Loan Facility, Tranche Two [Member]
Jun. 30, 2017
Bank Facility Rate [Member]
77.5 Million Loan Facility, Tranche Two [Member]
Debt Instrument [Line Items]
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Long term debt interest rate description
 
 
LIBOR plus a margin of 1.9%. 
 
LIBOR plus a margin of 1.9%. 
 
 
 
 
 
LIBOR plus a margin of 2.2% 
 
 
 
LIBOR plus 2.5% 
 
London Interbank Offered Rate ("LIBOR") plus a fixed margin ranging from 1.9% to 2.5%. 
 
 
 
 
 
Long term debt fixed margin percentage
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1.90% 
2.50% 
 
 
 
Total long-term debt
$ 912,010,000 
$ 745,649,000 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
$ 44,600,000 
 
 
Line of credit facility expiration date
 
 
 
 
 
1.90% 
 
1.90% 
 
 
 
2.20% 
 
 
 
2.50% 
 
 
 
3.85% 
2.50% 
2.50% 
Debt instrument face amount
 
 
 
114,400,000 
 
 
114,400,000 
 
 
100,000,000 
 
 
 
117,000,000 
 
 
 
 
 
 
 
 
Final balloon payment to be paid
 
 
 
$ 70,800,000 
 
 
$ 70,800,000 
 
 
$ 58,500,000 
 
 
 
 
 
 
 
 
 
 
 
 
Line of credit facility expiration date
 
 
 
Nov. 30, 2021 
 
 
Feb. 28, 2022 
 
 
 
 
 
Dec. 31, 2024 
 
 
 
 
 
 
 
 
 
Line of credit facility expiration period
 
 
 
 
 
 
 
 
84 months 
 
 
 
 
 
 
 
 
 
 
 
 
 
Related Party Transactions - Additional Information (Detail) (USD $)
6 Months Ended 0 Months Ended 6 Months Ended
Jun. 30, 2017
Mar. 1, 2017
Tordis Knutsen [Member]
Jun. 1, 2017
Vigdis Knutsen [Member]
Dec. 1, 2016
Raquel Knutsen [Member]
Jun. 30, 2017
Omnibus Agreement [Member]
Related Party Transaction [Line Items]
 
 
 
 
 
Guarantor obligations, related party disclosure
Pursuant to the Omnibus Agreement, KNOT agreed to guarantee the payments of the hire rate under the initial charters of each of the Windsor Knutsen and the Bodil Knutsen for a period of five years from the closing date of the IPO. 
 
 
 
 
Environmental claims indemnification deductible
 
 
 
 
$ 500,000 
Environmental claims indemnification liabilities aggregate cap
 
 
 
 
$ 5,000,000 
Partnership, ownership interest
 
100.00% 
100.00% 
100.00% 
 
Commitments and Contingencies - Additional Information (Detail) (USD $)
6 Months Ended
Jun. 30, 2017
Dec. 31, 2016
Loss Contingencies [Line Items]
 
 
Book value of assets pledged as security
$ 1,519,000,000 
$ 1,257,000,000 
Insurance coverage deductible amount per vessel
150,000 
 
Lost hire compensation insurance coverage, description
Under the loss of hire policies, the insurer will pay a compensation for the lost hire rate agreed in respect of each Vessel for each day, in excess of 14 deductible days, for the time that the Vessel is out of service as a result of damage, for a maximum of 180 days. 
 
Insurance coverage for pollution, maximum liability per vessel
$ 1,000,000,000 
 
Lost hire compensation insurance coverage, deductible days
14 days 
 
Maximum [Member]
 
 
Loss Contingencies [Line Items]
 
 
Lost hire compensation insurance coverage, deductible days
180 days 
 
Earnings per Unit and Cash Distributions - Schedule of Calculations of Basic and Diluted Earnings per Unit (Detail) (USD $)
In Thousands, except Share data, unless otherwise specified
3 Months Ended 6 Months Ended
Jun. 30, 2017
Jun. 30, 2016
Jun. 30, 2017
Jun. 30, 2016
Earnings Per Unit Basic And Diluted [Line Items]
 
 
 
 
Net income
$ 16,915 
$ 11,578 
$ 28,344 
$ 22,241 
Less: Series A Preferred unitholders' interest in net income
1,009 
 
1,653 
 
Net income attributable to the unitholders of KNOT Offshore Partners LP
15,906 
11,578 
26,691 
22,241 
Less: Distributions
16,379 
15,027 
32,758 
30,122 
Under (over) distributed earnings
(473)
(3,449)
(6,067)
(7,881)
Under (over) distributed earnings attributable to:
 
 
 
 
Under (over) distributed earnings to limited partners
15,613 
11,345 
26,198 
21,740 
Under (over) distributed earnings to general partners
294 
233 
493 
501 
Earnings per unit (diluted):
 
 
 
 
Cash distributions declared and paid in the period per unit
$ 0.520 
$ 0.520 
$ 1.040 
$ 1.040 
Subsequent event: Cash distributions declared and paid per unit relating to the period
$ 0.520 
$ 0.520 
$ 0.520 
$ 0.520 
Common Units [Member]
 
 
 
 
Earnings Per Unit Basic And Diluted [Line Items]
 
 
 
 
Net income
 
 
26,198 
16,688 
Under (over) distributed earnings attributable to:
 
 
 
 
Under (over) distributed earnings to limited partners
(464)
(3,380)
(5,955)
(7,722)
Weighted average units outstanding (basic) (in thousands):
 
 
 
 
Weighted average units outstanding, basic
29,694 
22,581 
29,570 
20,604 
Weighted average units outstanding (diluted) (in thousands):
 
 
 
 
Weighted average units outstanding, diluted
31,798 
22,581 
31,296 
20,604 
Earnings per unit (basic)
 
 
 
 
Earnings per unit, basic
$ 0.526 
$ 0.502 
$ 0.886 
$ 0.810 
Earnings per unit (diluted):
 
 
 
 
Earnings per unit, diluted
$ 0.522 
$ 0.502 
$ 0.886 
$ 0.810 
Subordinated Units [Member]
 
 
 
 
Earnings Per Unit Basic And Diluted [Line Items]
 
 
 
 
Net income
 
 
 
5,052 
Weighted average units outstanding (basic) (in thousands):
 
 
 
 
Weighted average units outstanding, basic
 
4,613 
 
6,590 
Weighted average units outstanding (diluted) (in thousands):
 
 
 
 
Weighted average units outstanding, diluted
 
4,613 
 
6,590 
Earnings per unit (basic)
 
 
 
 
Earnings per unit, basic
 
 
 
$ 0.767 
Earnings per unit (diluted):
 
 
 
 
Earnings per unit, diluted
 
 
 
$ 0.767 
General Partner Unit [Member]
 
 
 
 
Earnings Per Unit Basic And Diluted [Line Items]
 
 
 
 
Net income
 
 
493 
501 
Under (over) distributed earnings attributable to:
 
 
 
 
Under (over) distributed earnings to general partners
$ (9)
$ (69)
$ (112)
$ (159)
Weighted average units outstanding (basic) (in thousands):
 
 
 
 
Weighted average units outstanding, basic
559 
559 
559 
559 
Weighted average units outstanding (diluted) (in thousands):
 
 
 
 
Weighted average units outstanding, diluted
559 
559 
559 
559 
Earnings per unit (basic)
 
 
 
 
Earnings per unit, basic
$ 0.526 
$ 0.417 
$ 0.882 
$ 0.897 
Earnings per unit (diluted):
 
 
 
 
Earnings per unit, diluted
$ 0.526 
$ 0.417 
$ 0.882 
$ 0.897 
Earnings per Unit and Cash Distributions - Schedule of Calculations of Basic and Diluted Earnings per Unit (Parenthetical) (Detail) (USD $)
3 Months Ended 6 Months Ended
Jun. 30, 2017
Jun. 30, 2016
Jun. 30, 2017
Jun. 30, 2016
Earnings Per Unit Basic And Diluted [Line Items]
 
 
 
 
Subordinated units converted in to common units
 
 
One-for-one basis 
 
Net Income
$ 15,906,000 
$ 11,578,000 
$ 26,691,000 
$ 22,241,000 
IDR Holders [Member]
 
 
 
 
Earnings Per Unit Basic And Diluted [Line Items]
 
 
 
 
Net Income
600,000 
600,000 
1,200,000 
1,200,000 
KNOT [Member]
 
 
 
 
Earnings Per Unit Basic And Diluted [Line Items]
 
 
 
 
Cash distributions
$ 600,000 
$ 600,000 
$ 1,200,000 
$ 1,200,000 
Earnings per Unit and Cash Distributions - Additional Information (Detail)
3 Months Ended
Jun. 30, 2017
Jun. 30, 2017
Series A Preferred Unit [Member]
Jun. 30, 2017
KNOT [Member]
Jun. 30, 2017
IDR Holders [Member]
KNOT [Member]
Maximum [Member]
Mar. 31, 2017
IDR Holders [Member]
KNOT [Member]
Maximum [Member]
Dec. 31, 2016
IDR Holders [Member]
KNOT [Member]
Maximum [Member]
Sep. 30, 2016
IDR Holders [Member]
KNOT [Member]
Maximum [Member]
Jun. 30, 2017
Common Units [Member]
Jun. 30, 2017
Common Units [Member]
KNOT [Member]
Jun. 30, 2017
General Partner Unit [Member]
Dec. 31, 2016
General Partner Unit [Member]
Dec. 31, 2015
General Partner Unit [Member]
Jun. 30, 2017
General Partner Unit [Member]
KNOT [Member]
Distribution Made to Limited Partner [Line Items]
 
 
 
 
 
 
 
 
 
 
 
 
 
Number of common units and subordinated units outstanding
29,694,094 
3,750,000 
8,567,500 
 
 
 
 
21,036,226 
90,368 
 
 
 
 
Number of General Partner Units Outstanding
 
 
 
 
 
 
 
 
 
558,674 
558,674 
558,674 
558,674 
Percentage of operating surplus distributed to unitholders
 
 
 
48.00% 
48.00% 
48.00% 
48.00% 
 
 
 
 
 
 
Business Acquisitions - Schedule of Purchase Price of Each Transaction (Detail) (USD $)
In Thousands, unless otherwise specified
0 Months Ended 0 Months Ended 0 Months Ended
Jun. 1, 2017
Vigdis Knutsen [Member]
Jun. 1, 2017
Vigdis Knutsen [Member]
Mar. 1, 2017
Tordis Facility [Member]
Mar. 1, 2017
Tordis Facility [Member]
Dec. 1, 2016
Raquel Knutsen [Member]
Dec. 1, 2016
Raquel Knutsen [Member]
Business Acquisition [Line Items]
 
 
 
 
 
 
Purchase consideration
$ 31,759 
 
$ 32,983 
 
$ 20,252 
 
Less: Fair value of net assets acquired:
 
 
 
 
 
 
Vessels and equipment
 
145,772 
 
145,754 
 
116,751 
Intangibles: Above market time charter
 
1,458 
 
1,468 
 
 
Cash
 
3,438 
 
609 
 
7,146 
Inventories
 
190 
 
129 
 
307 
Derivative assets
 
226 
 
1,377 
 
207 
Others current assets
 
128 
 
1,348 
 
183 
Amounts due from related parties
 
18,374 
 
20,834 
 
59 
Long-term debt
 
(114,411)
 
(114,411)
 
(79,950)
Long-term debt from related parties
 
(22,703)
 
(22,960)
 
(24,019)
Deferred debt issuance
 
928 
 
795 
 
1,059 
Trade accounts payable
 
(187)
 
(106)
 
(167)
Accrued expenses
 
(1,082)
 
(503)
 
(1,179)
Prepaid charter and deferred revenue
 
 
 
Amounts due to related parties
 
(372)
 
(1,351)
 
(145)
Subtotal
 
31,759 
 
32,983 
 
20,252 
Difference between the purchase price and fair value of net assets acquired
 
 
 
Goodwill
 
 
 
Difference between the purchase price and allocated values
 
$ 0 
 
$ 0 
 
$ 0 
Business Acquisitions - Schedule of Purchase Price of Each Transaction (Parenthetical) (Detail) (USD $)
In Thousands, unless otherwise specified
0 Months Ended 0 Months Ended 0 Months Ended
Jun. 1, 2017
Vigdis Knutsen [Member]
Jun. 1, 2017
Vigdis Knutsen [Member]
Jun. 30, 2017
Vigdis Knutsen [Member]
Dry Docking [Member]
Mar. 1, 2017
Tordis Facility [Member]
Mar. 1, 2017
Tordis Facility [Member]
Jun. 30, 2017
Tordis Facility [Member]
Dry Docking [Member]
Dec. 1, 2016
Raquel Knutsen [Member]
Dec. 1, 2016
Raquel Knutsen [Member]
Jun. 30, 2017
Raquel Knutsen [Member]
Dry Docking [Member]
Business Acquisition [Line Items]
 
 
 
 
 
 
 
 
 
Cash consideration paid to KNOT (from KNOT)
$ 28,109 
 
 
$ 31,242 
 
 
$ (12,019)
 
 
Purchase price adjustments
3,650 
 
 
1,741 
 
 
7,271 
 
 
Seller's credit
 
 
 
 
 
 
 
12,981 
 
Seller's loan
 
 
 
 
 
 
 
12,019 
 
Purchase price
31,759 
 
 
32,983 
 
 
20,252 
 
 
Vessels and equipment
 
$ 145,772 
$ 2,700 
 
$ 145,754 
$ 2,800 
 
$ 116,751 
$ 1,700 
Business Acquisitions - Additional Information (Detail) (USD $)
3 Months Ended 6 Months Ended 0 Months Ended 4 Months Ended 0 Months Ended 1 Months Ended 0 Months Ended 1 Months Ended
Jun. 30, 2017
Jun. 30, 2016
Jun. 30, 2017
Jun. 30, 2016
Mar. 1, 2017
Tordis Facility [Member]
Jun. 30, 2017
Tordis Facility [Member]
Mar. 1, 2017
Tordis Facility [Member]
Jun. 1, 2017
Vigdis Knutsen [Member]
Jun. 30, 2017
Vigdis Knutsen [Member]
Jun. 1, 2017
Vigdis Knutsen [Member]
Dec. 1, 2016
Raquel Knutsen [Member]
Dec. 31, 2016
Raquel Knutsen [Member]
Dec. 1, 2016
Raquel Knutsen [Member]
Business Acquisition [Line Items]
 
 
 
 
 
 
 
 
 
 
 
 
 
Business acquisition, percentage of interest acquired
 
 
 
 
 
 
100.00% 
 
 
100.00% 
 
 
100.00% 
Business acquisition, fair value of vessel and equipment acquired
 
 
 
 
 
 
$ 145,754,000 
 
 
$ 145,772,000 
 
 
$ 116,751,000 
Business acquisition, outstanding debt
 
 
 
 
 
 
 
 
 
 
 
 
103,500,000 
Purchase price adjustments
 
 
 
 
1,741,000 
 
 
3,650,000 
 
 
7,271,000 
 
 
Revenues
54,406,000 
43,063,000 
99,397,000 
85,089,000 
 
6,900,000 
 
 
1,700,000 
 
 
1,500,000 
 
Net Income
15,906,000 
11,578,000 
26,691,000 
22,241,000 
 
500,000 
 
 
200,000 
 
 
200,000 
 
Business acquisition, outstanding indebtedness
 
 
 
 
 
 
114,411,000 
 
 
114,411,000 
 
 
79,950,000 
Business acquisition, receivable owned
 
 
 
 
 
 
21,100,000 
 
 
17,900,000 
 
 
 
Purchase price adjustment for capitalized fees related to financing
 
 
 
 
 
 
800,000 
 
 
900,000 
 
 
 
Post-closing adjustment
 
 
 
 
 
 
$ 1,700,000 
 
 
$ 3,700,000 
 
 
 
Business Acquisitions - Schedule of Summarized Consolidated Pro Forma Financial Information (Detail) (USD $)
In Thousands, unless otherwise specified
6 Months Ended 12 Months Ended
Jun. 30, 2017
Vigdis Knutsen [Member]
Jun. 30, 2017
Tordis Facility [Member]
Dec. 31, 2016
Raquel Knutsen [Member]
Business Acquisition [Line Items]
 
 
 
Revenue
$ 102,548 
$ 101,392 
$ 190,229 
Net income
$ 23,009 
$ 26,864 
$ 65,101 
Equity Offering and Sale of Series A Preferred Units - Schedule of Equity Offerings (Detail) (USD $)
In Thousands, unless otherwise specified
0 Months Ended 1 Months Ended 6 Months Ended
Jan. 10, 2017
Jan. 31, 2017
Jun. 30, 2017
Equity [Abstract]
 
 
 
Gross proceeds received
$ 54,900 
$ 56,125 
$ 54,879 
Less: Underwriters' discount
 
925 
 
Less: Offering expenses
 
321 
 
Net proceeds received
$ 54,900 
$ 54,879 
 
Equity Offering and Sale of Series A Preferred Units - Additional Information (Detail) (USD $)
0 Months Ended 1 Months Ended 6 Months Ended 0 Months Ended 6 Months Ended 0 Months Ended 1 Months Ended
Jan. 10, 2017
Jan. 31, 2017
Jun. 30, 2017
Series A Preferred Unit [Member]
Feb. 28, 2017
Series A Preferred Unit [Member]
Jun. 30, 2017
Series A Preferred Unit [Member]
Jun. 30, 2017
Private Placement [Member]
Series A Preferred Unit [Member]
Feb. 2, 2017
Private Placement [Member]
Series A Preferred Unit [Member]
Jun. 30, 2017
Private Placement [Member]
Series A Preferred Unit [Member]
Feb. 2, 2017
Private Placement [Member]
Series A Preferred Unit [Member]
Jun. 30, 2017
Second Private Placement [Member]
Series A Preferred Unit [Member]
Jun. 30, 2017
Second Private Placement [Member]
Series A Preferred Unit [Member]
Vigdis Knutsen [Member]
Jan. 10, 2017
Common Units [Member]
Jan. 6, 2017
Common Units [Member]
Feb. 2, 2017
Limited Partner [Member]
Series A Preferred Unit [Member]
Subsidiary or Equity Method Investee [Line Items]
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Limited partnership common units sold
 
 
 
 
 
 
 
 
 
 
 
2,500,000 
2,500,000 
 
Net proceeds from public offering
$ 54,900,000 
$ 54,879,000 
 
 
 
 
 
 
 
 
 
 
 
 
Preferred Units issued
 
 
 
 
 
 
 
1,666,667 
2,083,333 
1,666,667 
 
 
 
 
Preferred Units issued, price per unit
 
 
 
 
 
 
 
$ 24.00 
$ 24.00 
$ 24.00 
 
 
 
 
Proceeds from private placement of Preferred Units
 
 
40,000,000 
50,000,000 
90,000,000 
38,800,000 
48,600,000 
 
 
38,800,000 
 
 
 
 
Repayment of credit facility
 
 
 
 
 
 
 
 
 
 
$ 30,000,000 
 
 
 
Preferred units liquidation preference
 
 
 
 
 
 
 
 
 
$ 0.2400 
 
 
 
 
Preferred Units, interest rate on issue price
 
 
 
 
 
 
 
 
 
8.00% 
 
 
 
 
Preferred stock, dividend payment terms
 
 
 
 
 
 
 
 
 
Payable quarterly in arrears within 45 days after the end of each quarter, when, as and if declared by the Board. 
 
 
 
 
Convertible Preferred Share, conversion date
 
 
 
 
Feb. 02, 2019 
 
 
 
 
 
 
 
 
 
Preferred Stock Conversion Price Per Share
 
 
$ 24.00 
 
$ 24.00 
 
 
 
 
 
 
 
 
 
Percentage to redeemable preferred units of issue price
 
 
 
 
 
 
 
 
 
 
 
 
 
100.00% 
Percentage of common units cash equal to issue price
 
 
 
 
 
 
 
 
 
 
 
 
 
70.00% 
Percentage of common units receivable of issue price
 
 
 
 
 
 
 
 
 
 
 
 
 
80.00% 
Conversion percentage of issue price of outstanding Series A preferred units
 
 
 
 
 
 
 
 
 
 
 
 
 
130.00% 
Equity Offering and Sale of Series A Preferred Units - Schedule of Sale of Series A Preferred Units (Detail) (Series A Preferred Unit [Member], USD $)
In Thousands, unless otherwise specified
1 Months Ended 6 Months Ended
Jun. 30, 2017
Feb. 28, 2017
Jun. 30, 2017
Series A Preferred Unit [Member]
 
 
 
Preferred Units [Line Items]
 
 
 
Gross proceeds received
$ 40,000 
$ 50,000 
$ 90,000 
Less: Fee
1,000 
1,000 
2,000 
Less: Expenses
171 
386 
557 
Net proceeds received
$ 38,829 
$ 48,614 
$ 87,443 
Unit Activity - Schedule of Movement in Number of Common Units, Subordinated Units and General Partner Units (Detail)
0 Months Ended 12 Months Ended 6 Months Ended 12 Months Ended
Jun. 30, 2017
Jun. 30, 2017
Series A Preferred Unit [Member]
Feb. 2, 2017
Series A Preferred Unit [Member]
Jan. 10, 2017
Common Units [Member]
Jan. 6, 2017
Common Units [Member]
Dec. 31, 2016
Common Units [Member]
Jun. 30, 2017
Common Units [Member]
Dec. 31, 2015
Common Units [Member]
Jun. 30, 2017
General Partner Unit [Member]
Dec. 31, 2016
General Partner Unit [Member]
Dec. 31, 2015
General Partner Unit [Member]
Jun. 30, 2017
Subordinated Units [Member]
Dec. 31, 2016
Subordinated Units [Member]
Dec. 31, 2015
Subordinated Units [Member]
Class of Stock [Line Items]
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Public offering
 
 
 
2,500,000 
2,500,000 
 
 
 
 
 
 
 
 
 
Number of Units
 
 
 
 
 
27,194,094 
29,694,094 
18,626,594 
 
 
 
 
 
8,567,500 
Subordinated units converted to common units
 
 
 
 
 
8,567,500 
 
 
 
 
 
(8,567,500)
(8,567,500)
 
Number of General Partner Units Outstanding
 
 
 
 
 
 
 
 
558,674 
558,674 
558,674 
 
 
 
Number of Convertible Preferred Units Sold
 
1,666,667 
2,083,333 
 
 
 
 
 
 
 
 
 
 
 
Number of Convertible Preferred Units, Outstanding
3,750,000 
 
 
 
 
 
 
 
 
 
 
 
 
 
Unit Activity - Additional Information (Detail)
6 Months Ended 12 Months Ended
Jun. 30, 2017
Jun. 30, 2017
General Partner [Member]
Jun. 30, 2017
KNOT [Member]
Jun. 30, 2017
Subordinated Units [Member]
Dec. 31, 2016
Subordinated Units [Member]
Dec. 31, 2016
Common Units [Member]
Dec. 31, 2016
Common Units [Member]
General Partner [Member]
Dec. 31, 2016
Common Units [Member]
KNOT [Member]
Jun. 30, 2017
Maximum [Member]
Aug. 12, 2015
Maximum [Member]
Class of Stock [Line Items]
 
 
 
 
 
 
 
 
 
 
Partnership authorized to repurchase common units
 
 
 
 
 
 
 
 
485,761 
666,667 
General Partner authorized to repurchase common units
 
 
 
 
 
 
 
 
242,965 
333,333 
Partners' Capital Account, Units Purchased
 
 
 
 
 
 
Number of Units
 
 
 
(8,567,500)
(8,567,500)
8,567,500 
 
 
 
 
Subordinated units converted in to common units
One-for-one basis 
 
 
 
 
 
 
 
 
 
Subsequent Events - Additional Information (Detail) (USD $)
6 Months Ended 0 Months Ended 0 Months Ended 0 Months Ended
Jun. 30, 2017
NTT Finance Corporation [Member]
Unsecured Revolving Credit Facility [Member]
Jul. 18, 2017
Subsequent Event [Member]
Aug. 9, 2017
Subsequent Event [Member]
NTT Finance Corporation [Member]
Unsecured Revolving Credit Facility [Member]
Aug. 9, 2017
Subsequent Event [Member]
NTT Finance Corporation [Member]
Unsecured Revolving Credit Facility [Member]
Aug. 9, 2017
Subsequent Event [Member]
Lena Knutsen [Member]
Aug. 9, 2017
Subsequent Event [Member]
Lena Knutsen [Member]
Jul. 18, 2017
Subsequent Event [Member]
Series A Preferred Unit [Member]
Subsequent Event [Line Items]
 
 
 
 
 
 
 
Business acquisition, fair value of vessel and equipment acquired
 
 
 
 
 
$ 142,000,000 
 
Business acquisition, outstanding indebtedness
 
 
 
 
 
133,800,000 
 
Business acquisition, receivable owned
 
 
 
 
 
24,100,000 
 
Purchase price adjustment for capitalized fees related to financing
 
 
 
 
 
1,000,000 
 
Indebtedness repaid
 
 
 
 
41,900,000 
 
 
Secured credit facility outstanding
 
 
 
 
91,900,000 
 
 
Final balloon payment to be paid
 
 
 
 
 
69,800,000 
 
Debt instrument, maturity date
 
 
Aug. 31, 2019 
 
Jun. 30, 2022 
 
 
Debt Instrument, description of variable rate basis
LIBOR plus a margin of 1.8% 
 
 
 
LIBOR plus a margin of 1.9% 
 
 
Credit facility interest rate
 
 
 
 
1.90% 
 
 
Cash distribution paid per unit
 
$ 0.52 
 
 
 
 
 
Cash distribution paid date
 
Jul. 18, 2017 
 
 
 
 
 
Declared cash distribution payable
 
 
 
 
 
 
1,000,000 
Line of credit maximum borrowing capacity
 
 
 
$ 25,000,000 
 
 
 
Percentage of commitment fee
 
 
0.50% 
 
 
 
 
Debt instrument, stated percentage
 
 
 
1.80%