6-K

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

 

FORM 6-K

 

 

Report of Foreign Private Issuer

Pursuant to Rule 13a-16 or 15d-16

of the Securities Exchange Act of 1934

Date of Report: November 5, 2015

Commission file number 1- 12874

 

 

TEEKAY CORPORATION

(Exact name of Registrant as specified in its charter)

 

 

4th Floor, Belvedere Building

69 Pitts Bay Road

Hamilton, HM 08, Bermuda

(Address of principal executive office)

 

 

Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F.

Form 20-F  x            Form 40- F  ¨

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1).

Yes  ¨            No   x

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7).

Yes  ¨            No   x

 

 

 


Item 1 — Information Contained in this Form 6-K Report

Attached as Exhibit 1 is a copy of an announcement of Teekay Corporation dated November 5, 2015.

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

    TEEKAY CORPORATION

Date: November 5, 2015

   

By:

 

/s/ Vincent Lok

     

Vincent Lok

     

Executive Vice President and Chief Financial Officer

     

(Principal Financial and Accounting Officer)


LOGO

  LOGO

TEEKAY CORPORATION REPORTS

THIRD QUARTER 2015 RESULTS

Highlights

 

   

Third quarter 2015 total Teekay Parent free cash flow of $59.8 million, or $0.82 per share, up 21 percent from $49.5 million, or $0.68 per share, in the second quarter of 2015.

 

   

Declared third quarter 2015 cash dividend of $0.55 per share.

 

   

On July 1, 2015, completed the dropdown sale of the Knarr FPSO to Teekay Offshore for $1.26 billion resulting in a reduction in Teekay Parent’s net debt by approximately $0.9 billion.

Hamilton, Bermuda, November 5, 2015—Teekay Corporation (Teekay or the Company) (NYSE:TK) today reported financial and operating results for the third quarter of 2015. These results include the Company’s three publicly-listed subsidiaries (Teekay Offshore Partners L.P. (Teekay Offshore) (NYSE:TOO), Teekay LNG Partners L.P. (Teekay LNG) (NYSE:TGP), and Teekay Tankers Ltd. (Teekay Tankers) (NYSE:TNK)) (collectively, the Daughter Entities), all of which are consolidated in the Company’s financial statements, and all remaining subsidiaries of the Company are referred to in this release as Teekay Parent. Please refer to the third quarter earnings releases of Teekay LNG, Teekay Offshore and Teekay Tankers, which are available on the Company’s website at www.teekay.com, for additional information on their respective results.

Summary Financial Information

 

     Three Months Ended  

(in thousands of U.S. dollars, except per share amounts)

   September 30, 2015     June 30, 2015      September 30, 2014  

TEEKAY PARENT

       

Teekay Parent GPCO Cash Flow (1)

     53,797       41,155        39,709  

Teekay Parent OPCO Cash Flow (1)

     6,029       8,308        (24,843

Total Teekay Parent Free Cash Flow (1)

     59,826       49,463        14,866  

Total Teekay Parent Free Cash Flow per share (1)

     0.82       0.68        0.21  

Declared Dividend per share

     0.55       0.55        0.31625  

TEEKAY CORPORATION CONSOLIDATED

       

Cash Flow from Vessel Operations (CFVO) (1)

     341,342       352,201        251,519  

Adjusted Net Income (Loss) (1)

     2,833       19,706        (12,579

Adjusted Net Income (Loss) per share (1)

     0.04       0.27        (0.17

GAAP Net (Loss) Income

     (12,235     65,912        2,374  

GAAP Net (Loss) Income per share

     (0.17     0.91        0.03  

 

(1)

These are non-GAAP measures. Please refer to “Definitions and Non-GAAP Measures” on Page 5 and the Appendices to this release for definitions of these terms and reconciliations of these non-GAAP financial measures as used in this release to the most directly comparable financial measures under United States generally accepted accounting principles (GAAP). Please refer to Page 7 for a summary of Teekay Parent Free Cash Flow.

 

 

Teekay Corporation        Investor Relations Tel: +1 604 844-6654        www.teekay.com

4th Floor, Belvedere Building, 69 Pitts Bay Road, Hamilton, HM 08, Bermuda


LOGO

 

 

CEO Commentary

“Teekay Parent’s free cash flow for the third quarter increased by 21 percent over the prior quarter to $59.8 million, or $0.82 per share, as our general partner and limited partner cash flows benefited from the dropdown of the Knarr FPSO and the associated four percent distribution increase declared by Teekay Offshore, resulting in a strong coverage ratio of 1.49x for the quarter,” commented Peter Evensen, Teekay Corporation’s President and Chief Executive Officer. “In addition, the Knarr dropdown allowed us to increase Teekay Parent’s dividend by approximately 75 percent in the second quarter of 2015 and helped reduce Teekay Parent’s net debt by approximately $900 million to $652 million at September 30, 2015, which further strengthens Teekay Parent’s balance sheet.”

“Teekay Parent’s free cash flow is supported primarily by the stable and growing cash flows received from our two master limited partnerships,” Mr. Evensen continued. “Teekay LNG’s and Teekay Offshore’s diversified portfolios of long-term fee-based contracts, which total approximately $11.3 billion and $8.2 billion, respectively, of forward revenues, are not directly-linked to commodity prices and service our customers’ oil production and oil and gas transportation needs.”

Summary of Results

Teekay Parent

Teekay Parent GPCO Cash Flow, which includes distributions and dividends received on an accrual basis from Teekay’s publicly-listed subsidiaries less Teekay Parent’s corporate general and administrative expenses, increased to $53.8 million for the quarter ended September 30, 2015, compared to $41.2 million for the quarter ended June 30, 2015. The distributions and dividends received from Teekay’s publicly-listed subsidiaries for the quarter ended September 30, 2015 increased to $57.4 million, compared to $45.3 million for the quarter ended June 30, 2015, primarily due to Teekay Parent’s $300 million investment in Teekay Offshore common units in connection with the sale of the Petrojarl Knarr (Knarr) FPSO to Teekay Offshore in early-July and Teekay Offshore’s four percent cash distribution increase for the third quarter of 2015.

Teekay Parent OPCO Cash Flow, which includes cash flow attributable to assets directly-owned by, or chartered-in to, Teekay Parent, net of interest expense and drydock expenditures, decreased to $6.0 million for the quarter ended September 30, 2015, from $8.3 million for the quarter ended June 30, 2015. The decrease is primarily due to the sale of the Knarr FPSO to Teekay Offshore in early-July, partially offset by business development fees received from Teekay Offshore in connection with transactions involving the Knarr FPSO, Units for Maintenance and Safety (UMS) and towage vessels.

Total Teekay Parent Free Cash Flow, which is the total of GPCO and OPCO cash flows, was $59.8 million during the third quarter of 2015, compared to $49.5 million in the second quarter of 2015. Please refer to Page 7 of this release for additional information about Teekay Parent Free Cash Flow.

On October 5, 2015, the Company declared a cash dividend on its common stock of $0.55 per share for the quarter ended September 30, 2015. The cash dividend is payable on November 19, 2015 to all shareholders of record on October 16, 2015.

 

2

- more -


LOGO

 

 

Teekay Corporation Consolidated

The Company’s consolidated cash flow from vessel operations (CFVO) decreased to $341.3 million for the quarter ended September 30, 2015, compared to $352.2 million for the quarter ended June 30, 2015, primarily due to the scheduled maintenance of the Foinaven FPSO, a seasonal decrease in shuttle tanker utilization, lower towage fleet utilization, and lower average spot tanker rates.

The Company’s consolidated adjusted net income decreased to $2.8 million, or $0.04 per share, during the quarter ended September 30, 2015, compared to $19.7 million, or $0.27 per share, for the quarter ended June 30, 2015.

On a GAAP basis, the Company’s consolidated net loss was $12.2 million, or $0.17 per share, for the quarter ended September 30, 2015, compared to net income of $65.9 million, or $0.91 per share, for the quarter ended June 30, 2015.

Summary Results of Daughter Entities

Teekay Offshore Partners

Teekay Offshore’s distributable cash flow during the quarter ended September 30, 2015 was relatively consistent with the quarter ended June 30, 2015. The higher contributions from the acquisition of the Knarr FPSO in early-July 2015 and the commencement of operations of the Arendal Spirit UMS in early-June 2015 and a full quarter contribution from the start-up of Teekay Offshore’s shuttle tanker operations in the East Coast of Canada were offset by the scheduled expiration of certain shuttle tanker charter contracts, a temporary shut-down of the Piranema Spirit FPSO for unscheduled repairs completed during the quarter, a seasonal decrease in shuttle tanker utilization and lower towage fleet utilization. Please refer to Teekay Offshore’s third quarter 2015 earnings release for additional information on the financial results for this entity.

Teekay LNG Partners

Teekay LNG’s distributable cash flow decreased during the quarter ended September 30, 2015, compared to the quarter ended June 30, 2015, primarily due to the effect of a one-time cumulative catch-up payment by the charterer in the second quarter of 2015 upon finalization of the amended charter contracts for four liquefied natural gas (LNG) carriers in Teekay LNG’s Angola LNG joint venture, higher off-hire for scheduled drydockings and lower revenue days for two 52-percent owned LNG carriers, the Methane Spirit and Magellan Spirit, currently operating on short-term contracts. Please refer to Teekay LNG’s third quarter 2015 earnings release for additional information on the financial results for this entity.

Teekay Tankers

Teekay Tankers’ free cash flow during the quarter ended September 30, 2015 was relatively consistent with the quarter ended June 30, 2015. Please refer to Teekay Tankers’ third quarter 2015 earnings release for additional information on the financial results for this entity.

 

3

- more -


LOGO

 

 

Recent Transactions

Teekay Parent

On July 1, 2015, Teekay Parent completed the dropdown sale of the Knarr FPSO to Teekay Offshore for a fully built-up cost of approximately $1.26 billion. Teekay Offshore fully financed the acquisition through the assumption of an existing $745 million long-term debt facility, the issuance of $300 million of common units to Teekay Parent, and the issuance of $250 million of convertible preferred units in a private placement to a group of institutional investors.

Teekay Offshore

On June 1, 2015, Teekay Offshore commenced 15-year contracts, plus extension options, with a group of companies (including Chevron Canada, Exxon Mobil, Husky Energy, Mosbachar Operating Ltd., Murphy Oil, Nalcor Energy, Statoil and Suncor Energy) to provide shuttle tanker services on the East Coast of Canada. These contracts were initially serviced by three third-party owned shuttle tankers that were operating on the East Coast of Canada, which were in-chartered by Teekay Offshore. One of these vessels was subsequently replaced by one of Teekay Offshore’s existing shuttle tankers, the Navion Hispania, during the third quarter of 2015. In connection with entering the 15-year contracts for this project, in early-June 2015, Teekay Offshore entered into shipbuilding contracts to construct three Suezmax-size, dynamic positioning 2 (DP2) shuttle tanker newbuildings with a South Korean shipyard for a fully built-up cost of approximately $370 million, with an option to order one additional vessel should a fourth vessel be required. The three ordered vessels are expected to be delivered in the fourth quarter of 2017 through the first half of 2018.

Teekay LNG

In September 2015, Teekay LNG’s Exmar LPG joint venture took delivery of the fifth of its 12 LPG carrier newbuildings, which recently commenced its 10-year charter contract with Potash Corporation.

Teekay Tankers

In early-August 2015, Teekay Tankers agreed to acquire 12 modern Suezmax tankers from Principal Maritime Tankers (Principal Maritime) for an aggregate purchase price of approximately $662 million. The 12 vessels have an average age of 5.5 years, which reduces the average age of Teekay Tankers’ fleet by 1.2 years. Teekay Tankers took delivery of all 12 vessels between mid-August and mid-October 2015, with nine vessels trading in the spot tanker market and the remaining three vessels trading under short-term fixed rate contracts which expire between December 2015 and February 2016. Eight of the 12 vessels are expected to complete drydockings by early-December 2015, which include fuel-efficiency modifications.

In late-July 2015, Teekay Tankers acquired SPT Inc. (SPT) from Teekay Parent and I.M. Skaugen SE for a purchase price of $45.5 million. SPT provides a full suite of ship-to-ship (STS) transfer services in the oil, gas and dry bulk industries. SPT owns and operates a fleet of six STS support vessels and has one chartered-in Aframax tanker, the SPT Explorer.

Liquidity

As at September 30, 2015, Teekay Parent had total liquidity of $303.9 million and, on a consolidated basis, Teekay Corporation had total liquidity of approximately $1.0 billion (consisting of $789.7 million of cash and cash equivalents and $231.9 million of undrawn revolving credit facilities).

 

4

- more -


LOGO

 

 

Definitions and Non-GAAP Measures

This release includes various financial measures that are non-GAAP financial measures as defined under the rules of the U.S. Securities and Exchange Commission. These non-GAAP financial measures, which include Cash Flow From Vessel Operations, Adjusted Net Income, Teekay Parent Free Cash Flow, and Net Interest Expense, are intended to provide additional information and should not be considered a substitute for measures of performance prepared in accordance with GAAP. In addition, these measures do not have standardized meanings, and may not be comparable to similar measures presented by other companies. The Company believes that certain investors use this information to evaluate the Company’s financial performance.

Teekay Parent Financial Measures

Teekay Parent Free Cash Flow represents the sum of (a) distributions received as a result of ownership interests in its publicly-traded subsidiaries (Teekay LNG, Teekay Offshore, and Teekay Tankers) net of Teekay Parent’s corporate general and administrative expenditures in the respective period (collectively, GPCO) plus (b) CFVO attributed to Teekay Parent’s directly-owned and chartered-in assets, less net interest expense and drydock expenditures in the respective period (collectively, OPCO). Net interest expense includes interest expense, interest income and realized gains and losses on interest rate swaps. Please refer to Page 7 and Appendices B, C and D of this release for further details and reconciliations of these non-GAAP measures to the most directly comparable GAAP measures reflected in the Company’s consolidated financial statements.

Consolidated Financial Measures

Cash flow from vessel operations (CFVO) represents income from vessel operations before depreciation and amortization expense, amortization of in-process revenue contracts, vessel write-downs, gains or losses on the sale of vessels and adjustments for direct financing leases to a cash basis, but includes realized gains or losses on the settlement of foreign currency forward contracts and a derivative charter contract. CFVO – Consolidated represents CFVO from vessels that are consolidated on the Company’s financial statements. CFVO – Equity Investments represents the Company’s proportionate share of CFVO from its equity-accounted vessels and other investments. CFVO is a non-GAAP financial measure used by certain investors to measure the financial performance of companies. Please refer to Appendices C and D of this release for reconciliations of these non-GAAP measures to the most directly comparable GAAP measures reflected in the Company’s consolidated financial statements.

Adjusted net income excludes from net income items of income or loss that are typically excluded by securities analysts in their published estimates of the Company’s financial results. The Company believes that certain investors use this information to evaluate the Company’s financial performance. Please refer to Appendix A of this release for a reconciliation of this non-GAAP measure to the most directly comparable GAAP measure reflected in the Company’s consolidated financial statements.

 

5

- more -


LOGO

 

 

Conference Call

The Company plans to host a conference call on Friday, November 6, 2015 at 11:00 a.m. (ET) to discuss its results for the third quarter of 2015. An accompanying investor presentation will be available on Teekay’s website at www.teekay.com prior to the start of the call. All shareholders and interested parties are invited to listen to the live conference call by choosing from the following options:

 

   

By dialing (800) 499-4035 or (416) 204-9269, if outside North America, and quoting conference ID code 9463483.

 

   

By accessing the webcast, which will be available on Teekay’s website at www.teekay.com (the archive will remain on the website for a period of 30 days).

The conference call will be recorded and available until Friday, November 20, 2015. This recording can be accessed following the live call by dialing (888) 203-1112 or (647) 436-0148, if outside North America, and entering access code 9463483.

About Teekay

Teekay Corporation operates in the marine midstream space through its ownership of the general partners and a portion of the outstanding limited partner interests in Teekay LNG Partners L.P. (NYSE:TGP) and Teekay Offshore Partners L.P. (NYSE:TOO). The general partners own all of the outstanding incentive distribution rights. In addition, Teekay has a controlling ownership interest in Teekay Tankers Ltd. (NYSE:TNK) and directly owns a fleet of vessels. The combined Teekay entities manage and operate consolidated assets of over $13 billion, comprised of over 215 liquefied gas, offshore, and conventional tanker assets. With offices in 15 countries and approximately 7,100 seagoing and shore-based employees, Teekay provides a comprehensive set of marine services to the world’s leading oil and gas companies.

Teekay’s common stock is listed on the New York Stock Exchange where it trades under the symbol “TK”.

For Investor Relations

enquiries contact:

Ryan Hamilton

Tel: +1 (604) 844-6654

Website: www.teekay.com

 

6

- more -


LOGO

 

 

Teekay Parent Free Cash Flow

(in thousands of U.S. dollars, except share and per share data)

(unaudited)

 

     Three Months Ended  
     September 30,
2015
    June 30,
2015
    March 31,
2015
    December 31,
2014
    September 30,
2014
 

TEEKAY PARENT GPCO CASH FLOW

          

Daughter entities distributions to Teekay Parent (1)

          

Limited Partner interests (2)

          

Teekay LNG Partners

     17,646       17,646       17,646       17,646       17,439  

Teekay Offshore Partners

     21,399       12,819       12,819       12,819       12,819  

General partner interests

          
          

Teekay LNG Partners

     8,761       8,684       8,653       8,650       7,883  

Teekay Offshore Partners

     8,407       5,264       5,264       5,262       4,880  

Other Dividends

          

Teekay Tankers (2)(3)

     1,212       881       881       881       756  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Daughter Distributions

     57,425       45,294       45,263       45,258       43,777  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Less:

          

Corporate general and administrative expenses

     (3,628     (4,139     (6,889     (3,767     (4,068
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Parent GPCO Cash Flow

     53,797       41,155       38,374       41,491       39,709  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

TEEKAY PARENT OPCO CASH FLOW

          

Teekay Parent cash flow from vessel operations (4)

          

Owned Conventional Tankers

     2,422       4,628       4,291       1,549       277  

In-Chartered Conventional Tankers

     (1,385     (1,501     (2,476     (5,067     (4,441

FPSOs

     (4,071     31,698       7,487       18,077       (10,027

Other (5)(6)

     22,765       2,326       1,381       7,679       5,021  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total (7)

     19,731       37,151       10,683       22,238       (9,170

Less:

          

Net interest expense (8)

     (13,656     (28,635     (17,534     (15,056     (13,000

Dry docking expenditures

     (46     (208     —         (3,652     (2,673
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Teekay Parent OPCO Cash Flow

     6,029       8,308       (6,851     3,530       (24,843
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

TOTAL TEEKAY PARENT FREE CASH FLOW

     59,826       49,463       31,523       45,021       14,866  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Teekay Parent Free Cash Flow per share

     0.82       0.68       0.43       0.62       0.21  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Declared dividend per share

     0.55       0.55       0.31625       0.31625       0.31625  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Coverage Ratio (9)

     1.49x        1.24x        1.36x        1.96x        0.66x   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Weighted-average number of common shares – Basic

     72,706,285       72,697,121       72,549,068       72,498,974       72,393,072  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1)

Cash dividend and distribution cash flows are shown on an accrual basis for dividends and distributions declared for the respective period.

 

7

- more -


LOGO

 

 

(2)

Common share/unit dividend/distribution cash flows to Teekay Parent are based on Teekay Parent’s ownership on the ex-dividend date for the respective publicly-traded subsidiary and period as follows:

 

     Three Months Ended  
     September 30,
2015
     June 30,
2015
     March 31,
2015
     December 31,
2014
     September 30,
2014
 

Teekay LNG Partners

              

Distribution per common unit

   $ 0.7000      $ 0.7000      $ 0.7000      $ 0.7000      $ 0.6918  

Common units owned by Teekay Parent

     25,208,274        25,208,274        25,208,274        25,208,274        25,208,274  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total distribution

   $ 17,645,792      $ 17,645,792      $ 17,645,792      $ 17,645,792      $ 17,439,084  

Teekay Offshore Partners

              

Distribution per common unit

   $ 0.5600      $ 0.5384      $ 0.5384      $ 0.5384      $ 0.5384  

Common units owned by Teekay Parent

     38,211,772        23,809,468        23,809,468        23,809,468        23,809,468  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total distribution

   $ 21,398,592      $ 12,819,018      $ 12,819,018      $ 12,819,018      $ 12,819,018  

Teekay Tankers Ltd.

              

Dividend per share

   $ 0.03      $ 0.03      $ 0.03      $ 0.03      $ 0.03  

Shares owned by Teekay Parent (3)

     40,387,231        29,364,141        29,364,141        29,364,141        25,197,475  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total dividend

   $ 1,211,617      $ 880,924      $ 880,924      $ 880,924      $ 755,924  

 

(3)

Includes Class A and Class B shareholdings.

(4)

Please refer to Appendix C for additional financial information on Teekay Parent’s cash flow from vessel operations.

(5)

Includes $0.7 million, $1.0 million $0.5 million and $0.8 million for the three months ended September 30, 2015, June 30, 2015, December 31, 2014 and September 30, 2014, respectively, relating to 50 percent of the CFVO from Teekay Parent’s conventional tanker commercial management and technical management operations (Tanker Operations). Teekay Tankers owns the remaining 50% of the Tanker Operations.

(6)

Includes $3.2 million of fees earned from managing vessel transactions for Tanker Investment Ltd.’s (TIL) and $13.9 million of business development fees received from Teekay Offshore in connection with the Knarr FPSO, UMS and towage transactions for the three months ended September 30, 2015.

(7)

Excludes corporate general and administrative expenses relating to GPCO.

(8)

Excludes realized losses on an interest rate swap related to the debt facility secured by the Knarr FPSO unit up to commencement of operations on March 9, 2015 of $3.3 million, $5.3 million and $4.1 million for the three months ended March 31, 2015, December 31, 2014 and September 30, 2014, respectively. Please see Appendix D to this release for a reconciliation of this non-GAAP measure as used in this release to the most directly comparable GAAP financial measure.

(9)

Coverage ratio is calculated by dividing the Teekay Parent free cash flow per share by the declared dividend per share.

 

8

- more -


LOGO

 

 

Teekay Corporation

Summary Consolidated Statements of (Loss) Income

(in thousands of U.S. dollars, except share and per share data)

 

     Three Months Ended     Nine Months Ended  
     September 30,
2015
    June 30,
2015
    September 30,
2014
    September 30,
2015
    September 30,
2014
 
     (unaudited)     (unaudited)     (unaudited)     (unaudited)     (unaudited)  

Revenues

     611,617       592,797       490,183       1,750,276       1,448,931  

Voyage expenses

     (29,935     (23,890     (34,183     (79,495     (102,634

Vessel operating expenses

     (213,656     (201,370     (206,086     (599,229     (608,986

Time-charter hire expense

     (43,021     (30,333     (16,898     (98,281     (42,904

Depreciation and amortization

     (130,812     (128,199     (106,835     (371,715     (313,666

General and administrative expenses

     (29,022     (33,730     (31,585     (100,706     (106,408

Asset impairments (1)

     —         (500     (4,759     (15,996     (4,759

Loan loss recoveries (2)

     —         —         —         —         2,521  

Gain on sale of vessels and equipment

     —         —         1,217       1,643       10,670  

Restructuring (charges) reversals

     (3,994     742       (2,665     (12,378     (3,060
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income from vessel operations

     161,177       175,517       88,389       474,119       279,705  

Interest expense

     (62,450     (62,388     (52,206     (176,184     (151,195

Interest income

     2,161       1,199       2,786       4,890       5,362  

Realized and unrealized (loss) gain on derivative instruments (3)

     (109,667     63,752       (5,792     (129,301     (128,371

Equity income (4)

     14,995       39,901       39,932       75,645       102,697  

Income tax expense

     (2,450     (752     (3,111     (2,207     (9,102

Foreign exchange (loss) gain

     (20,218     (1,604     19,497       (4,312     16,557  

Other – net

     (164     (389     (1,671     (178     5,846  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss) income

     (16,616     215,236       87,824       242,472       121,499  

Less: Net loss (income) attributable to non-controlling interests

     4,381       (149,324     (85,450     (198,559     (162,600
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss) income attributable to shareholders of Teekay Corporation

     (12,235     65,912       2,374       43,913       (41,101
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(Loss) income per common share of Teekay

          

– Basic

   $ (0.17   $ 0.91     $ 0.03     $ 0.60     $ (0.57

– Diluted

   $ (0.17   $ 0.90     $ 0.03     $ 0.60     $ (0.57
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Weighted-average number of common shares outstanding

          

– Basic

     72,706,285       72,697,121       72,393,072       72,651,401       71,925,307  

– Diluted

     72,706,285       73,477,680       73,736,393       73,293,113       71,925,307  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1)

The Company recognized asset impairments of $0.5 million for the three months ended June 30, 2015 relating to the expiration of one of Teekay Offshore’s UMS newbuilding options. The Company recognized asset impairments of $15.5 million for the nine months ended September 30, 2015 related to the impairment of two shuttle tankers owned by Teekay Offshore. The impairment for the shuttle tankers was the result of a change in the operating plan for one shuttle tanker and the expected sale of the other shuttle tanker. The Company recognized asset impairments of $4.8 million for the three and nine months ended September 30, 2014 related to the impairment of one 1990s-built shuttle tanker owned by Teekay Offshore.

(2)

The Company recovered $2.5 million during the nine months ended September 30, 2014 related to a receivable for an FPSO front-end engineering and design study (FEED) completed in 2013, which was previously provided for.

 

9

- more -


LOGO

 

 

(3)

Realized and unrealized (losses) gains related to derivative instruments that are not designated as hedges for accounting purposes are included as a separate line item in the statements of (loss) income. The realized (losses) gains relate to the amounts the Company actually received or paid to settle such derivative instruments and the unrealized (losses) gains relate to the change in fair value of such derivative instruments, as detailed in the table below:

 

     Three Months Ended     Nine Months Ended  
     September 30,
2015
    June 30,
2015
    September 30,
2014
    September 30,
2015
    September 30,
2014
 

Realized (losses) gains relating to:

          

Interest rate swaps

     (26,858     (27,205     (32,106     (81,952     (92,352

Termination of interest rate swap agreements

     (10,876     —         —         (10,876     1,000  

Foreign currency forward contracts

     (6,250     (4,232     (434     (15,910     (1,608
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     (43,984     (31,437     (32,540     (108,738     (92,960
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Unrealized (losses) gains relating to:

          

Interest rate swaps

     (60,682     83,986       31,560       (20,356     (32,934

Foreign currency forward contracts

     (4,792     9,386       (3,897     (1,735     (2,772

Stock purchase warrants

     (209     1,817       (915     1,528       295  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     (65,683     95,189       26,748       (20,563     (35,411
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total realized and unrealized (losses) gains on non-designated derivative instruments

     (109,667     63,752       (5,792     (129,301     (128,371
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(4)

The Company’s proportionate share of items within equity income as identified in Appendix A of this release is detailed in the table below. By excluding these items from equity income, the Company believes the resulting adjusted equity income is a normalized amount that can be used to evaluate the financial performance of the Company’s equity accounted investments. Adjusted equity income is a non-GAAP measure.

 

     Three Months Ended     Nine Months Ended  
     September 30,
2015
    June 30,
2015
    September 30,
2014
    September 30,
2015
    September 30,
2014
 

Equity income

     14,995       39,901       39,932       75,645       102,697  

Proportionate share of unrealized losses (gains) on derivative instruments

     13,568       (15,423     (6,113     567       (3,214

Dilution gain on share issuance by TIL

     —         —         —         —         (4,108

Other(i)

     (8,700     (1,365     (8,117     (5,277     (16,923
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Equity income adjusted for items in Appendix A

     19,863       23,113       25,702       70,935       78,452  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(i)

Includes the gain on sale of SPT subsidiaries to Teekay Tankers in the ship-to-ship transfer joint venture for the three and nine months ended September 30, 2015. Includes unrealized foreign exchange losses and restructuring charges in Sevan Marine AS and cumulative cost pass-through adjustments in Teekay LNG’s Angola LNG project for the three months ended June 30, 2015 and nine months ended September 30, 2015. Includes net gains on sale of vessels in Teekay LNG’s Exmar LPG BVBA joint venture for the nine months ended September 30, 2014.

 

10

- more -


LOGO

 

 

Teekay Corporation

Summary Consolidated Balance Sheets

(in thousands of U.S. dollars)

 

     As at
September 30,
     As at
June 30,
     As at
December 31
 
     2015      2015      2014  
     (unaudited)      (unaudited)      (unaudited)  

ASSETS

        

Cash and cash equivalents—Teekay Parent

     303,889        275,048        232,330  

Cash and cash equivalents—Teekay LNG

     154,173        106,991        159,639  

Cash and cash equivalents—Teekay Offshore

     251,058        242,764        252,138  

Cash and cash equivalents—Teekay Tankers

     80,579        83,082        162,797  

Other current assets

     466,754        481,697        473,872  

Restricted cash—Teekay Parent

     30,961        27,514        26,594  

Restricted cash—Teekay LNG

     70,196        55,222        45,997  

Restricted cash—Teekay Offshore

     49,350        73,700        46,760  

Restricted cash—Teekay Tankers

     915        —          —    

Assets held for sale(1)

     15,092        5,000        —    

Vessels and equipment—Teekay Parent

     764,135        2,115,665        809,184  

Vessels and equipment—Teekay LNG

     1,696,281        1,712,341        1,751,583  

Vessels and equipment—Teekay Offshore

     4,579,915        3,274,888        3,010,689  

Vessels and equipment—Teekay Tankers

     1,589,297        1,035,311        828,291  

Advances on newbuilding contracts and conversion costs

     726,265        629,266        1,706,500  

Derivative assets

     14,422        18,464        14,415  

Investment in equity accounted investees

     876,383        890,351        873,421  

Investment in direct financing leases

     690,437        693,532        704,953  

Other assets

     491,499        511,373        501,812  

Intangible assets

     117,474        89,228        94,666  

Goodwill

     168,571        168,571        168,571  
  

 

 

    

 

 

    

 

 

 

Total assets

     13,137,646        12,490,008        11,864,212  
  

 

 

    

 

 

    

 

 

 

LIABILITIES AND EQUITY

        

Accounts payable and accrued liabilities

     470,687        444,967        480,049  

Current portion of long-term debt—Teekay Parent

     346,768        226,714        196,926  

Current portion of long-term debt—Teekay LNG

     230,677        215,985        161,657  

Current portion of long-term debt—Teekay Offshore

     469,002        466,952        258,014  

Current portion of long-term debt—Teekay Tankers

     477,013        144,453        41,959  

Long-term debt—Teekay Parent

     639,617        1,621,277        1,523,362  

Long-term debt—Teekay LNG

     1,824,410        1,805,778        1,826,017  

Long-term debt—Teekay Offshore

     2,910,917        2,195,010        2,178,009  

Long-term debt—Teekay Tankers

     545,042        530,219        614,104  

Derivative liabilities

     761,396        627,217        626,139  

In-process revenue contracts

     157,969        161,798        173,412  

Other long-term liabilities

     394,961        404,332        383,089  

Redeemable non-controlling interest

     260,298        10,481        12,842  

Equity: Non-controlling interests

     2,745,323        2,520,361        2,290,305  

Shareholders of Teekay

     903,566        1,114,464        1,098,328  
  

 

 

    

 

 

    

 

 

 

Total liabilities and equity

     13,137,646        12,490,008        11,864,212  
  

 

 

    

 

 

    

 

 

 

Net Debt—Teekay Parent(2)

     651,535        1,545,429        1,461,364  

Net Debt—Teekay LNG(2)

     1,830,718        1,859,550        1,782,038  

Net Debt—Teekay Offshore(2)

     3,079,511        2,345,498        2,137,125  

Net Debt—Teekay Tankers(2)

     940,561        591,590        493,266  
  

 

 

    

 

 

    

 

 

 

 

(1)

In connection with the expected sale of a conventional tanker by Teekay Tankers, the vessel and related equipment of $10.1 million were classified as “Assets held for sale” as at September 30, 2015. In connection with the expected sale of an older shuttle tanker by Teekay Offshore, the vessel and related equipment of $5.0 million were classified as “Assets held for sale” as at September 30, 2015 and June 30, 2015.

(2)

Net debt is a non-GAAP measure and represents current and long-term debt less cash and cash equivalents and, if applicable, restricted cash.

 

11

- more -


LOGO

 

 

Teekay Corporation

Summary Consolidated Statements of Cash Flows

(in thousands of U.S. dollars)

 

     Nine Months Ended
September 30
 
     2015     2014  
     (unaudited)     (unaudited)  

Cash and cash equivalents provided by (used for)

    

OPERATING ACTIVITIES

    

Net operating cash flow

     633,555       291,163  
  

 

 

   

 

 

 

FINANCING ACTIVITIES

    

Net proceeds from long-term debt

     1,754,394       2,095,834  

Prepayments of long-term debt

     (465,199     (786,890

Scheduled repayments of long-term debt

     (542,855     (691,861

Decrease in restricted cash

     (31,592     (565

Net proceeds from equity issuances of subsidiaries

     560,019       145,228  

Equity contribution by joint venture partner

     5,500       26,267  

Issuance of common stock upon exercise of stock options

     1,164       53,544  

Distribution from subsidiaries to non-controlling interests

     (257,369     (245,852

Cash dividends paid

     (85,896     (68,077

Other

     (6,987     (4,658
  

 

 

   

 

 

 

Net financing cash flow

     931,179       522,970  
  

 

 

   

 

 

 

INVESTING ACTIVITIES

    

Expenditures for vessels and equipment

     (1,571,520     (732,889

Proceeds from sale of vessels and equipment

     8,918       167,274  

Purchase of SPT

     (46,961     —    

Investment in equity accounted investments

     (34,528     (64,509

Repayments from (advances to) equity accounted investees

     54,334       (88,483

Investment in CVI Ocean Transportation II Inc.

     —         (25,000

Other

     7,818       20,710  
  

 

 

   

 

 

 

Net investing cash flow

     (1,581,939     (722,897
  

 

 

   

 

 

 

(Decrease) increase in cash and cash equivalents

     (17,205     91,236  

Cash and cash equivalents, beginning of the period

     806,904       614,660  
  

 

 

   

 

 

 

Cash and cash equivalents, end of the period

     789,699       705,896  
  

 

 

   

 

 

 

 

12

- more -


LOGO

 

 

Teekay Corporation

Appendix A – Specific Items Affecting Net (Loss) Income

(in thousands of U.S. dollars, except per share data)

 

     Three Months Ended  
     September 30, 2015     June 30, 2015     September 30, 2014  
     (unaudited)     (unaudited)     (unaudited)  
     $     $ Per
Share(1)
    $     $ Per
Share(1)
    $     $ Per
Share(1)
 

Net (loss) income – GAAP basis

     (16,616       215,236         87,824    

Adjust for: Net loss (income) attributable to non-controlling interests

     4,381         (149,324       (85,450  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss) income attributable to shareholders of Teekay

     (12,235     (0.17     65,912       0.91        2,374       0.03   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Add (subtract) specific items affecting net income:

            

Unrealized losses (gains) from derivative instruments (2)

     80,311       1.10        (110,612     (1.52     (32,861     (0.45

Foreign exchange loss (gains)(3)

     14,594       0.20        (2,167     (0.03     (20,378     (0.28

Net gain on sale of vessels(4)

     (8,700     (0.12     —         —          (9,334     (0.13

Asset impairments(5)

     —         —          500       0.01        4,759       0.07   

Restructuring charges(6)

     484       0.01        137       —          2,665       0.04   

Pre-operational costs (7)

     426       0.01        857       0.01        4,446       0.06   

Other(8)

     4,042       0.06        (682     (0.01     1,138       0.02   

Non-controlling interests’ share of items above(9)

     (76,089     (1.05     65,761       0.90        34,612       0.47   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total adjustments

     15,068       0.21        (46,206     (0.64     (14,953     (0.20
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net income (loss) attributable to shareholders of Teekay

     2,833       0.04        19,706       0.27        (12,579     (0.17
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1)

Basic per share amounts.

(2)

Reflects the unrealized losses (gains) relating to the change in the mark-to-market value of derivative instruments that are not designated as hedges for accounting purposes, including those included in equity income from joint ventures.

(3)

Foreign currency exchange losses (gains) primarily relate to the Company’s debt denominated in Euros and Norwegian Kroner (NOK) in addition to the unrealized losses (gains) on cross currency swaps used to economically hedge the principal and interest on the NOK bonds. Nearly all of the Company’s foreign currency exchange gains and losses are unrealized.

(4)

Includes the Company’s share of the gain on sale of the SPT subsidiaries to Teekay Tankers in the ship-to-ship transfer joint venture, the gain on sale of vessels in Teekay LNG’s Exmar LPG BVBA joint venture and net gain on the sale of an office building.

(5)

Includes the impairment relating to the expiration of one of Teekay Offshore’s UMS newbuilding options for the three months ended June 30, 2015 and the impairment of a shuttle tanker for the three months ended September 30, 2014.

(6)

Restructuring charges primarily relate to crew redundancy costs.

(7)

Includes realized losses on currency forward contracts related to projects during their pre-operational phases for the three months ended September 30, 2015 and June 30, 2015. Includes pre-operational costs and realized losses on interest rate swaps for the Petrojarl Knarr FPSO for the three months ended September 30, 2014.

(8)

Other for the three months ended September 30, 2015 primarily relates to a realized loss on termination of an interest rate swap and a net deferred tax recovery related to the acquisition of the Knarr FPSO by Teekay Offshore. Other for the three months ended June 30, 2015 primarily relates to a write-down of an investment and unrealized foreign exchange and restructuring charges in Sevan Marine AS. Other for the three months ended September 30, 2014 primarily relates to contingent consideration and loss on bond repurchase.

(9)

Items affecting net income include items from the Company’s wholly-owned subsidiaries, its consolidated non-wholly-owned subsidiaries and its proportionate share of items from equity accounted for investments. The specific items affecting net income are analyzed to determine whether any of the amounts originated from a consolidated non-wholly-owned subsidiary. Each amount that originates from a consolidated non-wholly-owned subsidiary is multiplied by the non-controlling interests’ percentage share in this subsidiary to arrive at the non-controlling interests’ share of the amount. The amount identified as “Non-controlling interests’ share of items above” in the table above is the cumulative amount of the non-controlling interests’ proportionate share of items listed in the table.

 

13

- more -


LOGO

 

 

Teekay Corporation

Appendix B – Supplemental Financial Information

Summary Statement of Loss for the Three Months Ended September 30, 2015

(in thousands of U.S. dollars)

(unaudited)

 

    Teekay
Offshore
    Teekay
LNG
    Teekay
Tankers
    Teekay
Parent
    Consolidation
Adjustments (1)
    Total  

Revenues

    314,054       98,415       125,369       98,500       (24,721     611,617  

Voyage expenses

    (28,166     (240     (2,588     (301     1,360        (29,935

Vessel operating expenses

    (95,172     (24,319     (33,574     (60,591     —          (213,656

Time-charter hire expense

    (18,893     —         (22,600     (27,104     25,576        (43,021

Depreciation and amortization

    (72,827     (22,473     (17,399     (18,113     —          (130,812

General and administrative expenses

    (27,321     (5,676     (4,138     8,860       (747     (29,022

Restructuring charges

    (157     (3,510     (327     —         —          (3,994
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income from vessel operations

    71,518       42,197       44,743       1,251       1,468        161,177  

Interest expense

    (33,645     (11,175     (3,903     (16,750     3,023        (62,450

Interest income

    153       617       28       4,386       (3,023     2,161  

Realized and unrealized losses on derivative instruments

    (77,102     (26,835     (1,031     (4,699     —          (109,667

Equity (loss) income

    (7,052     13,523       2,762       7,401       (1,639     14,995  

Equity in earnings of subsidiaries (2)

    —         —         —         4,609       (4,609     —    

Income tax recovery (expense)

    5,465       (258     (1,341     (6,316     —          (2,450

Foreign exchange (loss) gain

    (10,257     (8,153     (45     (1,955     192        (20,218

Other – net

    (373     393       —         (162     (22     (164
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss) income

    (51,293     10,309       41,213       (12,235     (4,610     (16,616
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Less: Net (income) loss attributable to non-controlling
interests (3)

    (3,446     (2,811     —         —         10,638        4,381  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss) income attributable to shareholders/unitholders of publicly-listed entities

    (54,739     7,498       41,213       (12,235     6,028        (12,235
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1)

Consolidation Adjustments column includes adjustments which eliminate transactions between subsidiaries Teekay Offshore, Teekay LNG and Teekay Tankers and Teekay Parent and results from Tanker Operations.

(2)

Teekay Corporation’s proportionate share of the net earnings of its publicly-traded subsidiaries.

(3)

Net income attributable to non-controlling interests in the Teekay Offshore and Teekay LNG columns represent the joint venture partners’ share of the net income or loss of their respective joint ventures. Net income attributable to non-controlling interest in the Consolidation Adjustments column represents the public’s share of the net income of Teekay’s publicly-traded subsidiaries.

 

14

- more -


LOGO

 

 

Teekay Corporation

Appendix C – Supplemental Financial Information

Teekay Parent Summary Operating Results

For the three months ended September 30, 2015

(in thousands of U.S. dollars)

(unaudited)

 

     Owned
Conventional
Tankers
    In-Chartered
Conventional
Tankers
    FPSOs     Other(1)     Corporate
G&A
    Teekay
Parent Total
 

Revenues

     3,338       12,898        61,568       20,696       —         98,500  

Voyage expenses

     —         (116     (9     (176     —         (301

Vessel operating expenses

     (813     (3,726     (51,875     (4,177     —         (60,591

Time-charter hire expense

     —         (9,988     (7,335     (9,781     —         (27,104

Depreciation and amortization

     (713     —          (17,610     210       —         (18,113

General and administrative expenses

     (103     (453     (2,751     1,875       (3,628     (5,060

Business development fees from daughter

     —         —          —         13,920       —         13,920  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) from vessel operations

     1,709       (1,385     (18,012     22,567       (3,628     1,251  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Reconciliation of income (loss) from vessel operations to cash flow from vessel operations

            

Income (loss) from vessel operations

     1,709       (1,385     (18,012     22,567       (3,628     1,251  

Depreciation and amortization

     713       —          17,610       (210     —         18,113  

Amortization of in-process revenue contracts and other

     —         —          (1,483     (326     —         (1,809

Realized losses from the settlements of non-designated derivative instruments

     —         —          (2,186     —         —         (2,186
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

CFVO – Consolidated(2)

     2,422       (1,385     (4,071     22,031       (3,628     15,369  

CFVO – Equity(3)

     1,655       —          (2,177     734       —         212  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

CFVO – Total

     4,077       (1,385     (6,248     22,765       (3,628     15,581  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1)

Includes the results of two chartered-in LNG carriers owned by Teekay LNG and two chartered-in FSO units owned by Teekay Offshore, fees of $3.2 million earned from managing TIL’s vessel transactions included in revenues and $13.9 million of business development fees received from Teekay Offshore in connection with the Knarr FPSO, UMS and towage transactions.

(2)

In addition to the CFVO generated by its directly owned and chartered-in assets, Teekay Parent also receives cash dividends and distributions from its publicly-traded subsidiaries. For the three months ended September 30, 2015, Teekay Parent received cash dividends from these subsidiaries totaling $57.4 million. The distributions and dividends received by Teekay Parent include, among others, those made with respect to its general partner interests in Teekay Offshore and Teekay LNG. Please refer to Teekay Parent’s free cash flow summary on Page 7 of this release for further details.

(3)

Please see Appendix D to this release for a reconciliation of this non-GAAP measure as used in this release to the most directly comparable GAAP financial measure.

 

15

- more -


LOGO

 

 

Teekay Corporation

Appendix D – Reconciliation of Non-GAAP Financial Measures

Cash Flow from Vessel Operations – Consolidated

(in thousands of U.S. dollars)

(unaudited)

 

     Three Months Ended  
     September 30,
2015
    June 30,
2015
    September 30,
2014
 

Income from vessel operations

     161,177        175,517        88,389   

Depreciation and amortization

     130,812        128,199        106,835   

Amortization of in process revenue contracts and other

     (6,777     (13,570     (11,783

Realized losses from the settlements of non-designated derivative instruments

     (5,824     (4,019     (434

Asset impairments, net of gain on sale of vessels and equipment

     —          500        3,542   

Cash flow from time-charter contracts, net of revenue accounted for as direct finance leases

     6,620        5,676        5,527   
  

 

 

   

 

 

   

 

 

 

Cash flow from vessel operations – Consolidated

     286,008        292,303        192,076   

Cash flow from vessel operations – Equity Accounted Vessels (see Appendix D)

     55,334        59,898        59,443   
  

 

 

   

 

 

   

 

 

 

Cash flow from vessel operations – Total

     341,342        352,201        251,519   
  

 

 

   

 

 

   

 

 

 

 

16

- more -


LOGO

 

 

Teekay Corporation

Appendix D – Reconciliation of Non-GAAP Financial Measures

Cash Flow from Vessel Operations – Equity Accounted Vessels

(in thousands of U.S. dollars)

(unaudited)

 

     Three Months Ended  
     September 30, 2015     June 30, 2015     September 30, 2014  
     At
100%
    Company’s
Portion(1)
    At
100%
    Company’s
Portion(1)
    At
100%
    Company’s
Portion(2)
 

Revenues

     244,551       98,043        260,425       106,817        325,092       144,385   

Vessel and other operating expenses

     (108,402     (42,720     (109,073     (46,119     (191,731     (84,074

Depreciation and amortization

     (38,840     (16,378     (36,284     (15,971     (35,993     (16,212

Gain on sale of vessels

     16,822       8,410        —         —          16,234       8,117   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income from vessel operations of equity accounted vessels

     114,131       47,355        115,068       44,727        113,602       52,216   

Interest expense

     (30,715     (12,539     (27,273     (11,122     (25,758     (11,102

Realized and unrealized (loss) gain on derivative instruments

     (43,485     (17,874     22,497       9,483        526       260   

Other – net

     (173     86        (2,405     (958     133       214   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income of equity accounted vessels

     39,758       17,028        107,887       42,130        88,503       41,588   

Pro forma equity loss from Tanker Operations

     —          (2,033     —          (2,229     —          (1,656
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Equity income of equity accounted vessels

     39,758       14,995        107,887       39,901        88,503       39,932   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income from vessel operations of equity accounted vessels

     114,131       47,355        115,068       44,727        113,602       52,216   

Depreciation and amortization

     38,840       16,378        36,284       15,971        35,993       16,212   

Gain on sale of vessels

     (16,822     (8,410     —         —          (16,234     (8,117

Cash flow from time-charter contracts net of revenue accounted for as direct finance lease

     8,551       3,102        8,296       3,010        7,520       2,719   

Amortization of in-process revenue contracts and other

     (3,176     (1,623     (3,719     (1,894     (4,047     (2,057
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash flow from vessel operations of equity accounted
vessels(3)

     141,524       56,802        155,929       61,814        136,834       60,973   

Pro forma CFVO from Tanker Operations(4)

     —         (1,468     —         (1,916     —         (1,530
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash flow from vessel operations of equity accounted vessels(3)

     141,524       55,334        155,929       59,898        136,834       59,443   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1)

The Company’s proportionate share of its equity accounted vessels and other investments ranges from 16 percent to 52 percent.

(2)

The Company’s proportionate share of its equity accounted vessels and other investments ranges from 13 percent to 52 percent.

(3)

CFVO from equity accounted vessels represents the Company’s proportionate share of CFVO from its equity accounted vessels and other investments.

(4)

Pro forma CFVO from Tanker Operations represents the Company’s 100 percent CFVO from Tanker Operations as Teekay Parent and Teekay Tankers each account for their 50 percent interest in Tanker Operations as an equity-accounted investment. Upon consolidation of Teekay Tankers into Teekay, the results of Tanker Operations are accounted for on a consolidated basis.

 

17

- more -


LOGO

 

 

Teekay Corporation

Appendix D – Reconciliation of Non-GAAP Financial Measures

Cash Flow from Vessel Operations – Teekay Parent

(in thousands of U.S. dollars)

(unaudited)

 

     Three Months Ended June 30, 2015  
     (unaudited)  
     Owned
Conventional
Tankers
     In-chartered
Conventional
Tankers
    FPSOs     Other     Corporate
G&A
    Teekay
Parent Total
 

Teekay Parent income (loss) from vessel operations

     3,915         (1,501     8,677        1,480        (4,139     8,432   

Depreciation and amortization

     713         —          35,298        (112     —          35,899   

Amortization of in-process revenue contracts and other

     —           —         (10,619     —          —          (10,619

Realized losses from the settlements of non-designated foreign currency derivative instruments

     —           —          (1,658     —          —          (1,658
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash flow from vessel operations – Teekay Parent

     4,628         (1,501     31,698        1,368        (4,139     32,054   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     Three Months Ended March 31, 2015  
     (unaudited)  
     Owned
Conventional
Tankers
     In-chartered
Conventional
Tankers
    FPSOs     Other     Corporate
G&A
    Teekay
Parent Total
 

Teekay Parent income (loss) from vessel operations

     3,578         (2,476     (8,139     937        (6,889     (12,989

Depreciation and amortization

     713         —          21,259        (113     —          21,859   

Amortization of in-process revenue contracts and other

     —           —         (3,457     570        —          (2,887

Realized losses from the settlements of non-designated foreign currency derivative instruments

     —           —          (2,176     —          —          (2,176
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash flow from vessel operations – Teekay Parent

     4,291         (2,476     (7,487     1,394        (6,889     3,807   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

18

- more -


LOGO

 

 

     Three Months Ended December 31, 2014  
     (unaudited)  
     Owned
Conventional
Tankers
    In-chartered
Conventional
Tankers
    FPSOs     Other     Corporate
G&A
    Teekay
Parent Total
 

Teekay Parent income (loss) from vessel operations

     836        (5,067     4,381        7,272        (3,767     3,655   

Depreciation and amortization

     713        —          20,854        (113     —          21,454   

Loss on sale of vessels and equipment

     —          —          282        —          —          282   

Amortization of in-process revenue contracts and other

     —          —         (5,943     —          —          (5,943

Realized losses from the settlements of non-designated foreign currency derivative instruments

     —          —          (1,497     —          —          (1,497
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash flow from vessel operations – Teekay Parent

     1,549        (5,067     18,077        7,159        (3,767     17,951   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     Three Months Ended September 30, 2014  
     (unaudited)  
     Owned
Conventional
Tankers
    In-chartered
Conventional
Tankers
    FPSOs     Other     Corporate
G&A
    Teekay
Parent Total
 

Teekay Parent (loss) income from vessel operations

     (447     (4,441     (23,208     12,083        (4,068     (20,081

Depreciation and amortization

     713        —          21,145        (542     —          21,316   

Gain on sale of vessels and equipment

     —          —          (1,217     (7,285     —          (8,802

Amortization of in-process revenue contracts and other

     —          —         (6,580     —          —          (6,580

Realized gains (losses) from the settlements of non-designated foreign currency derivative instruments

     11        —          (167     —          —          (156
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash flow from vessel operations – Teekay Parent

     277        (4,441     (10,027     4,256        (4,068     (14,003
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

19

- more -


LOGO

 

 

Teekay Corporation

Appendix D – Reconciliation of Non-GAAP Financial Measures

Net Interest Expense – Teekay Parent

(in thousands of U.S. dollars)

(unaudited)

 

     Three Months Ended  
     September 30,
2015
    June 30,
2015
    March 31,
2015
    December 31,
2014
    September 30,
2014
 

Interest expense

     (62,450     (62,388     (51,346     (57,334     (52,206

Interest income

     2,161       1,199       1,530       1,465       2,786  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest expense – consolidated

     (60,289     (61,189     (49,816     (55,869     (49,420

Less:

          

Non-Teekay Parent net interest expense

     (47,925     (38,215     (34,753     (42,279     (37,944
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest expense – consolidated

     (12,364     (22,974     (15,063     (13,590     (11,476

Add:

          

Teekay Parent realized losses on interest rate swaps (1)

     (1,292     (5,661     (2,471     (1,466     (1,524
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest expense – Teekay Parent

     (13,656     (28,635     (17,534     (15,056     (13,000
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1)

Realized losses on interest rate swaps exclude realized losses of $3.3 million, $5.3 million and $4.1 million for the three months ended March 31, 2015, December 31, 2014 and September 30, 2014, respectively, on the interest rate swap related to the debt facility secured by the Knarr FPSO unit up to commencement of operations on March 9, 2015.

 

20

- more -


LOGO

 

 

Forward Looking Statements

This release contains forward-looking statements (as defined in Section 21E of the Securities Exchange Act of 1934, as amended) which reflect management’s current views with respect to certain future events and performance, including statements regarding: the stability and growth of Teekay Parent free cash flow ;the stability and growth of Teekay LNG and Teekay Offshore’s cash flows; Teekay LNG and Teekay Offshore’s expected future revenues; the total cost and timing for the delivery of newbuilding projects and timing of commencement of associated time-charter contracts; and vessel drydocks, including the timing and the number of vessels to be drydocked. The following factors are among those that could cause actual results to differ materially from the forward-looking statements, which involve risks and uncertainties, and that should be considered in evaluating any such statement: changes in production of, or demand for oil, petroleum products, LNG and LPG, either generally or in particular regions; greater or less than anticipated levels of newbuilding orders or greater or less than anticipated rates of vessel scrapping; changes in trading patterns significantly affecting overall vessel tonnage requirements; changes in applicable industry laws and regulations and the timing of implementation of new laws and regulations; changes in the typical seasonal variations in tanker charter rates; changes in the offshore production of oil or demand for shuttle tankers, FSOs, FPSOs, UMS, and towage vessels; changes in oil production and the impact on the Company’s tankers and offshore units; fluctuations in global oil prices; trends in prevailing charter rates for the Company’s vessels and offshore unit contract renewals; the potential for early termination of long-term contracts and inability of the Company to renew or replace long-term contracts or complete existing contract negotiations; delays in commencement of operations of FPSO and FSO units at designated fields; changes in the Company’s expenses; the Company and its publicly-traded subsidiaries’ future capital expenditure requirements and the inability to secure financing for such requirements; the amount of future cash distributions by the Company’s daughter entities to the Company; failure of the respective Board of Directors of the general partners of Teekay Offshore and Teekay LNG to approve future cash distribution increases; conditions in the United States capital markets; and other factors discussed in Teekay’s filings from time to time with the SEC, including its Report on Form 20-F for the fiscal year ended December 31, 2014 and Form 6-K for the quarter ended June 30, 2015. The Company expressly disclaims any obligation or undertaking to release publicly any updates or revisions to any forward-looking statements contained herein to reflect any change in the Company’s expectations with respect thereto or any change in events, conditions or circumstances on which any such statement is based.

 

21

- end -