Form 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: August 7, 2014

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 I is a copy of an announcement of Teekay Corporation dated August 7, 2014.

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: August 7, 2014     By:  

/s/ Vincent Lok

      Vincent Lok
     

Executive Vice President and Chief Financial Officer

(Principal Financial and Accounting Officer)


LOGO     

TEEKAY CORPORATION

4th Floor, Belvedere Building, 69 Pitts Bay Road

Hamilton, HM 08, Bermuda

EARNINGS RELEASE

TEEKAY CORPORATION

REPORTS SECOND QUARTER 2014 RESULTS

Highlights

 

  Second quarter 2014 total cash flow from vessel operations of $224.4 million, an increase of 22 percent from the same period of the prior year.

 

  Second quarter 2014 adjusted net loss attributable to stockholders of Teekay of $21.5 million, or $0.30 per share (excluding specific items which increased GAAP net loss by $21.4 million, or $0.30 per share).

 

  In July 2014, the Petrojarl Knarr FPSO sailed away from the shipyard and is on track to commence its charter contract in the fourth quarter of 2014.

 

  In July 2014, the Banff FPSO achieved first oil and recommenced operations under its charter contract; repairs to the Foinaven FPSO were completed and is gradually increasing its production throughput.

 

  Total consolidated liquidity of approximately $1.8 billion as at June 30, 2014, giving pro forma effect to Teekay LNG’s $141 million equity issuance completed in mid-July 2014.

Hamilton, Bermuda, August 7, 2014—Teekay Corporation (Teekay or the Company) (NYSE: TK) today reported adjusted net loss attributable to stockholders of Teekay(1) of $21.5 million, or $0.30 per share, for the quarter ended June 30, 2014, compared to adjusted net loss attributable to stockholders of Teekay of $33.3 million, or $0.47 per share, for the same period of the prior year. Adjusted net loss attributable to stockholders of Teekay excludes a number of specific items that had the net effect of increasing GAAP net loss by $21.4 million, or $0.30 per share, for the three months ended June 30, 2014 and increasing GAAP net income by $44.7 million, or $0.63 per share, for the same period of the prior year, as detailed in Appendix A to this release. Including these items, the Company reported on a GAAP basis, net loss attributable to stockholders of Teekay of $43.0 million, or $0.60 per share, for the quarter ended June 30, 2014, compared to net income attributable to stockholders of Teekay of $11.4 million, or $0.16 per share, for the same period of the prior year. Net revenues(2) for the second quarter of 2014 increased to $418.8 million, compared to $404.6 million for the same period of the prior year.

For the six months ended June 30, 2014, the Company reported adjusted net loss attributable to stockholders of Teekay(1) of $18.1 million, or $0.25 per share, compared to adjusted net loss attributable to stockholders of Teekay of $45.0 million, or $0.63 per share, for the same period of the prior year. Adjusted net loss attributable to stockholders of Teekay excludes a number of specific items that had the net effect of increasing GAAP net loss by $25.4 million, or $0.36 per share, for the six months ended June 30, 2014 and increasing GAAP net income by $50.2 million, or $0.71 per share, for the same period of the prior year, as detailed in Appendix A to this release. Including these items, the Company reported on a GAAP basis, net loss attributable to stockholders of Teekay of $43.5 million, or $0.61 per share, for the six months ended June 30, 2014, compared to net income attributable to stockholders of Teekay of $5.2 million, or $0.07 per share, for the same period of the prior year. Net revenues(2) for the six months ended June 30, 2014 increased to $890.3 million, compared to $829.3 million for the same period of the prior year.

On July 3, 2014, the Company declared a cash dividend on its common stock of $0.31625 per share for the quarter ended June 30, 2014. The cash dividend was paid on July 31, 2014 to all shareholders of record on July 18, 2014.

 

(1) Adjusted net loss attributable to stockholders of Teekay is a non-GAAP financial measure. Please refer to Appendix A to this release for a reconciliation of this non-GAAP measure as used in this release to the most directly comparable financial measure under United States generally accepted accounting principles (GAAP) and for information about specific items affecting net (loss) income that are typically excluded by securities analysts in their published estimates of the Company’s financial results.
(2) Net revenues is a non-GAAP financial measure used by certain investors to measure the financial performance of shipping companies. Please see Appendix E to this release for a reconciliation of this non-GAAP measure as used in this release to the most directly comparable financial measure under GAAP.

 

1

- more -


“We have continued to make steady progress on the execution of our existing business development projects and added new important projects which, when completed, we expect will create future value for Teekay Parent and its daughter companies,” commented Peter Evensen, Teekay Corporation’s President and Chief Executive Officer. “In late-June, we took delivery of the Petrojarl Knarr FPSO from the shipyard in South Korea and the unit is currently in transit to the North Sea for field installation and offshore testing. Following the expected commencement of its charter contract in the fourth quarter of 2014, the Petrojarl Knarr FPSO, our largest FPSO project to-date, will be eligible for dropdown to Teekay Offshore. We are also pleased to report that in July, the Petrojarl Banff FPSO recommenced operations under its charter contract and the unit is generating cash flow after approximately 30 months of off-hire for storm-related repairs and upgrades. Finally, repairs to the gas compressors onboard the Petrojarl Foinaven FPSO were completed in July and the unit is now gradually increasing its oil production throughput.”

Mr. Evensen continued, “Teekay LNG was active during the second quarter of 2014 securing new, long-term accretive contracts to construct and operate ten new LNG carriers of which Teekay LNG’s share of the capital investment will be approximately $1.3 billion, bringing Teekay LNG’s committed growth pipeline to over $2.5 billion over the next several years,” continued Mr. Evensen. “Teekay Offshore was also active, finalizing contracts to enter into new adjacencies in the long-haul towage and floating accommodation businesses, which will provide Teekay Offshore with additional growth channels to complement its existing offshore segments. We anticipate that expected continued growth of our two MLP daughter entities will benefit Teekay Parent in the form of increased general and limited partner cash flows in the coming years and, in addition, the dropdown sale of the remaining FPSOs owned by Teekay Parent will significantly delever Teekay Parent’s balance sheet.”

 

2

- more -


Operating Results

The following tables highlight certain financial information for each of Teekay’s four publicly-listed entities: Teekay Offshore Partners L.P. (Teekay Offshore) (NYSE: TOO), Teekay LNG Partners L.P. (Teekay LNG) (NYSE: TGP), Teekay Tankers Ltd. (Teekay Tankers) (NYSE: TNK) and Teekay Parent (which excludes the results attributed to Teekay Offshore, Teekay LNG and Teekay Tankers). A brief description of each entity and an analysis of its respective financial results follow the tables below. Please also refer to the “Fleet List” section below and Appendix B to this release for further details.

 

     Three Months Ended June 30, 2014  
     (unaudited)  

(in thousands of U.S. dollars)

   Teekay
Offshore
Partners LP
     Teekay
LNG
Partners LP
     Teekay
Tankers
Ltd.
     Teekay
Parent
    Consolidation
Adjustments
    Teekay
Corporation
Consolidated
 

Net revenues(1)

     215,146        100,156        40,821        90,797        (28,105     418,815  

Vessel operating expense

     88,184        24,320        23,585        65,625        —         201,714  

Time-charter hire expense

     4,975        —          1,112        32,654        (29,027     9,714  

Depreciation and amortization

     48,474        23,530        12,425        18,944        —         103,373  

CFVO—Consolidated(2)(3)(4)

     102,774        71,650        12,961        (23,277     —         164,108  

CFVO—Equity Investments(5)

     7,135        50,894        1,278        1,011        —         60,318  

CFVO—Total

     109,909        122,544        14,239        (22,266     —         224,426  
     Three Months Ended June 30, 2013  
     (unaudited)  

(in thousands of U.S. dollars)

   Teekay
Offshore
Partners LP
     Teekay
LNG
Partners LP
     Teekay
Tankers
Ltd.
     Teekay
Parent
    Consolidation
Adjustments
    Teekay
Corporation
Consolidated
 

Net revenues(1)

     206,629        95,395        41,043        97,094        (35,608     404,553  

Vessel operating expense

     87,825        24,814        24,832        58,507        —         195,978  

Time-charter hire expense

     14,093        —          1,951        46,447        (35,947     26,544  

Depreciation and amortization

     50,662        25,156        11,921        22,030        —         109,769  

CFVO—Consolidated(2)(3)(4)

     90,215        65,473        10,658        (35,560     —         130,786  

CFVO—Equity Investments(5)

     1,311        47,162        23        4,347        —         52,843  

CFVO—Total

     91,526        112,635        10,681        (31,213     —         183,629  

 

(1) Net voyage revenues represents voyage revenues less voyage expenses, which comprise all expenses relating to certain voyages, including bunker fuel expenses, port fees, cargo loading and unloading expenses, canal tolls, agency fees and commissions. Net voyage revenues is a non-GAAP financial measure used by certain investors to measure the financial performance of shipping companies. Please see Appendix E for a reconciliation of this non-GAAP measure as used in this release to the most directly comparable GAAP financial measure.
(2) 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 and losses on the sale of vessels, adjustments for direct financing leases to a cash basis, and unrealized gains and losses relating to derivatives, but includes realized gains and losses on the settlement of foreign currency forward contracts. CFVO – Consolidated represents CFVO from vessels that are consolidated on the Company’s financial statements. Cash flow from vessel operations is a non-GAAP financial measure used by certain investors to measure the financial performance of shipping companies. Please refer to Appendix C and Appendix E of this release for a reconciliation of this non-GAAP measure as used in this release to the most directly comparable GAAP financial measure.
(3) Excludes CFVO relating to assets acquired from Teekay Parent for the periods prior to their acquisition by Teekay Offshore, Teekay LNG and Teekay Tankers, respectively, as those results are included in the historical results for Teekay Parent.
(4) In addition to CFVO from directly owned vessels, Teekay Parent also receives cash dividends and distributions from its daughter public companies. For the three months ended June 30, 2014 and 2013, Teekay Parent received dividends and distributions from Teekay LNG, Teekay Offshore and Teekay Tankers totaling $43.7 million and $39.8 million, respectively. The dividends and distributions 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 Appendix D to this release for further details.
(5) CFVO – Equity Investments represents the Company’s proportionate share of CFVO from its equity-accounted vessels and other investments. Please refer to Appendix E of this release for a reconciliation of this non-GAAP measure as used in this release to the most directly comparable GAAP financial measure.

 

3

- more -


Teekay Offshore Partners L.P.

Teekay Offshore is an international provider of marine transportation, oil production and storage services to the offshore oil industry through its fleet of 34 shuttle tankers (including two charter-in vessels), five floating production, storage and offloading (FPSO) units, six floating storage and offtake (FSO) units (excluding one FSO unit under conversion), four long-haul towing and anchor handling vessel newbuildings, three floating accommodation unit newbuildings, one HiLoad Dynamic Positioning (DP) unit and four conventional oil tankers. Teekay Offshore’s interests in these vessels range from 50 to 100 percent. Teekay Offshore also has the right to participate in certain other FPSO and vessel opportunities pursuant to the omnibus agreement with Teekay. Teekay Parent currently owns a 29.2 percent interest in Teekay Offshore (including the 2 percent sole general partner interest).

For the second quarter of 2014, Teekay Offshore’s quarterly distribution was $0.5384 per common unit. The cash distribution to be received by Teekay Parent based on its common unit ownership and general partnership interest in Teekay Offshore totaled $17.7 million for the second quarter of 2014, as detailed in Appendix D to this release.

Cash flow from vessel operations from Teekay Offshore increased to $109.9 million in the second quarter of 2014, from $91.5 million in the same period of the prior year. The increase was primarily due to the acquisition of the Voyageur Spirit FPSO and a 50 percent interest in the Cidade de Itajai FPSO in the second quarter of 2013 and the commencement of the time-charters with BG Group for four newbuilding shuttle tankers in June, August, November 2013 and January 2014. These increases were partially offset by the lay-up and sale of older shuttle and conventional tankers during 2013 and 2014 as their related charter contracts expired or terminated.

In August 2014, Teekay Offshore acquired Logitel Offshore Holdings Ltd. (Logitel), a Norway-based company focused on the high-end floating accommodation market. Logitel is currently constructing two newbuilding floating accommodation units (FAUs), based on the Sevan Marine ASA cylindrical hull design, at the COSCO (Nantong) Shipyard (COSCO) in China. Also in August 2014, Teekay Offshore exercised one of its existing six options with COSCO to construct a third FAU. Prior to the acquisition, Logitel secured a three-year fixed-rate charter contract, plus extension options, with Petroleo Brasileiro SA (Petrobras) in Brazil for the first FAU, which is scheduled to deliver in the first quarter of 2015. Teekay Offshore expects to secure charter contracts for the remaining two newbuilding FAUs prior to their respective scheduled deliveries in the fourth quarter of 2015 and the third quarter of 2016. The construction agreements with COSCO for the three newbuilding FAUs have a favorable payment schedule, with the majority of the purchase price due upon delivery.

Teekay LNG Partners L.P.

Teekay LNG provides liquefied natural gas (LNG), liquefied petroleum gas (LPG) and crude oil marine transportation services, generally under long-term, fixed-rate charter contracts, through its current fleet of 44 LNG carriers (including one LNG regasification unit and 15 newbuildings under construction), 26 LPG/Multigas carriers (including 10 newbuildings under construction) and nine conventional tankers. Teekay LNG’s interests in these vessels range from 20 to 100 percent. In addition, Teekay LNG, through its 50/50 LPG joint venture with Exmar NV (Exmar LPG BVBA), charters-in four LPG carriers. Teekay Parent currently owns a 34.0 percent interest in Teekay LNG (including the 2 percent sole general partner interest).

For the second quarter of 2014, Teekay LNG’s quarterly distribution was $0.6918 per common unit. The cash distribution to be received by Teekay Parent based on its common unit ownership and general partnership interest in Teekay LNG totaled $25.3 million for the second quarter of 2014, as detailed in Appendix D to this release.

Teekay LNG’s total cash flow from vessel operations, including cash flows from equity-accounted vessels, increased to $122.5 million in the second quarter of 2014, from $112.6 million in the same period of the prior year. The increase was primarily due to the acquisitions of, and contributions by, the two Awilco LNG carriers in late-2013 and higher revenues from Exmar LPG BVBA as a result of newbuilding deliveries and higher spot rates, which was partially offset by the sale of two conventional tankers in December 2013 and February 2014 and two older LPG carriers in Exmar LPG BVBA during the first half of 2014.

In early-July 2014, Teekay LNG, through a new 50/50 joint venture with China LNG Shipping (Holdings) Limited (China LNG), finalized agreements to provide six internationally-flagged icebreaker LNG carriers for the Yamal LNG project located on the Yamal Peninsula in Northern Russia. The Yamal LNG project is a joint venture between Novatek, Total and China National Petroleum Corporation and will consist of three LNG trains with a total capacity of 16.5 million metric tonnes per annum. Following the scheduled start-up in early 2018, LNG from the Yamal project is expected to be transported

 

4

- more -


from Northern Russia to Europe and Asia. Teekay LNG understands that nearly all of the expected LNG production output of the project has already been agreed to be purchased by affiliates of the Yamal LNG project sponsors and other third parties. Under the agreements, the joint venture will provide six 172,000 cubic meter (cbm) ARC7 LNG carrier newbuildings which will be constructed by Daewoo Shipbuilding & Marine Engineering Co., Ltd. of South Korea for a total fully built-up cost of approximately $2.1 billion. The vessels, which will be constructed with maximum 2.1 meter icebreaking capabilities in both the forward and reverse direction, are scheduled to deliver between the first quarter of 2018 and the first quarter of 2020 and will each operate under time-charter contracts until December 31, 2045, plus extension options, following their respective deliveries.

In late-June 2014, Teekay LNG acquired from BG Group (BG) ownership interests in four 174,000 cbm Tri-Fuel Diesel Electric LNG carrier newbuildings, which will be constructed by Hudong-Zhonghua Shipbuilding (Group) Co., Ltd. in China for a total fully built-up cost of approximately $1.0 billion. The vessels, which are scheduled to deliver between September 2017 and January 2019, will each operate under 20-year time-charter contracts, plus extension options, with BG. Teekay LNG is responsible for the construction supervision services for the newbuildings and Teekay will provide the technical management of the vessels upon their respective deliveries. Through this transaction, Teekay LNG acquired a 30 percent ownership in the first two LNG carrier newbuildings with the balance of ownership by CETS (an affiliate of China National Offshore Oil Corporation (CNOOC)) and China LNG, and a 20 percent ownership interest in the second two LNG carrier newbuildings with the balance of ownership held by CETS, China LNG and BW Group.

Teekay Tankers Ltd.

Teekay Tankers currently owns a fleet of 28 vessels, including 11 Aframax tankers, 10 Suezmax tankers, three Long Range 2 (LR2) product tankers, three Medium-Range (MR) product tankers and a 50 percent interest in a Very Large Crude Carrier (VLCC). In addition, Teekay Tankers has contracted to charter-in four Aframax and four LR2 product tankers. Of the 36 vessels, 12 are employed on fixed-rate time-charters, generally ranging from one to three years in initial duration, with the remaining vessels trading in spot tanker pools. In January 2014, Teekay Tankers co-created with Teekay and invested $25 million in Tanker Investments Ltd. (TIL), a new company established to acquire conventional tanker assets at current cyclical-low prices. Based on its current ownership of Teekay Tankers Class A common stock and its ownership of 100 percent of the outstanding Class B stock, Teekay Parent currently owns a 28.7 percent economic interest in and has voting control of Teekay Tankers.

For the second quarter of 2014, Teekay Tankers declared a second quarter 2014 dividend of $0.03 per share. Based on its ownership of Teekay Tankers Class A and Class B shares, the dividend paid to Teekay Parent totaled $0.6 million for the second quarter of 2014.

Cash flow from vessel operations from Teekay Tankers increased to $14.2 million in the second quarter of 2014, from $10.7 million in the same period of the prior year. The increase is primarily due to the stronger average spot tanker rates in the second quarter of 2014 compared to the same period in the prior year, partially offset by a decrease in recognized interest income as a result of the monetization of Teekay Tankers’ investment in term loans in late-March 2014.

On August 1, 2014, Teekay Tankers’ completed the acquisition of a 50 percent ownership interest in Teekay’s commercial and technical management operations (Teekay Operations) for approximately $15.6 million, paid in shares of Teekay Tankers. Teekay Operations includes direct ownership in three commercially managed tanker pools, which currently generate income from commercially managing a fleet of 89 vessels, and direct ownership in Teekay Marine Limited, which currently generates income from technically managing a fleet of 53 vessels, including vessels owned by Teekay Tankers.

During the second quarter of 2014, Teekay Tankers secured time charter-in contracts for two Aframax vessels and four LR2 product tanker vessels, which increased Teekay Tankers’ total time charter-in fleet to eight vessels. The new time charter-in contracts have an average daily rate of $15,600 for the Aframax vessels and $15,975 for the LR2 product tanker vessels.

In early-May 2014, Teekay Tankers sold two VLCC vessels to TIL for an aggregate purchase price of approximately $154.0 million. As a result, Teekay Tankers recognized a $10.0 million gain on the sale during the second quarter of 2014.

Teekay Parent

In addition to its equity ownership interests in Teekay Offshore, Teekay LNG and Teekay Tankers, Teekay Parent directly owns five FPSO units and one VLCC vessel. As at August 1, 2014, Teekay Parent also had six charter-in conventional tankers (including four Aframax tankers owned by Teekay Offshore), two charter-in LNG carriers owned by Teekay LNG, and two charter-in FSOs and two shuttle tankers owned by Teekay Offshore.

 

5

- more -


For the second quarter of 2014, Teekay Parent generated negative cash flow from vessel operations of $22.3 million, compared to negative cash flow from vessel operations of $31.2 million in the same period of the prior year. The reduction in negative cash flow is primarily due to the re-delivery of several in-chartered tankers over the past year, higher spot tanker rates and fees earned from managing TIL vessel transactions in the second quarter of 2014, partially offset by the completion of the Petrojarl I FPSO time-charter in April 2013 and the sale of four conventional tankers to TIL in the first quarter of 2014.

In late-June 2014, Teekay Parent took delivery of the Petrojarl Knarr FPSO newbuilding in South Korea and the unit is currently in transit to the North Sea. Following installation and offshore testing on the Knarr field, the unit is expected to commence its ten-year charter contract with BG late in the fourth quarter of 2014.

Teekay Parent has recently signed a letter of intent with CarVal Investors (CarVal), the private investment arm of global commodities conglomerate Cargill, to participate in the development of a dry bulk shipping company. CarVal currently owns a fleet of sixteen modern dry bulk vessels (including six newbuildings on order) and plans to opportunistically acquire additional modern dry bulk vessels. As part of the proposed transaction, Teekay Parent will provide operational and corporate services to CarVal and plans to invest up to $25 million in the new entity. Each of the vessels is, or will be upon delivery, chartered to Cargill Ocean Transportation, one of the world’s largest charterers of dry bulk vessels, and will receive a guaranteed minimum floor rate for a period of one year from delivery. Teekay Parent expects the proposed transaction to be finalized by the end of 2014.

 

6

- more -


Fleet List

The following table summarizes Teekay’s consolidated fleet of 185 vessels as at August 1, 2014, including chartered-in vessels and vessels under construction but excluding vessels managed for third parties:

 

     Number of Vessels(1)  
     Owned      Chartered-in      Newbuildings /         
     Vessels      Vessels      Conversions      Total  
Teekay Parent Fleet (2)(3)            

Aframax Tankers (4)

     —           2        —           2  

VLCC Tanker (5)

     1        —           —           1  

MR Product Tanker

     —           1        —           1  

FPSO Units

     4        —           1        5  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total Teekay Parent Fleet

     5        3        1        9  
  

 

 

    

 

 

    

 

 

    

 

 

 

Teekay Offshore Fleet

     48        2        7        57  

Teekay LNG Fleet

     54        4        25        83  

Teekay Tankers Fleet

     28        8        —           36  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total Teekay Consolidated Fleet

     135        17        33        185  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) Ownership interests in these vessels range from 20 percent to 100 percent.
(2) Excludes two LNG carriers chartered-in from Teekay LNG.
(3) Excludes two shuttle tankers and two FSO units chartered-in from Teekay Offshore.
(4) Excludes four Aframax tankers chartered-in from Teekay Offshore.
(5) In late-March 2014, Teekay Parent exercised its rights under the security documents to realize amounts it was owed under its investment in a term loan and assumed full ownership of the 2011-built VLCC vessel, which previously secured the investment in the term loan. The vessel is a potential FPSO conversion candidate.

 

7

- more -


Liquidity

As at June 30, 2014, the Company had consolidated liquidity of $1.6 billion (consisting of $748.9 million of cash and cash equivalents and $877.9 million of undrawn revolving credit facilities), of which $488.9 million of liquidity (consisting of $353.9 million cash and cash equivalents and $135.0 million of undrawn revolving credit facilities) is attributable to Teekay Parent. Giving pro forma effect to the approximately $141 million of net proceeds from Teekay LNG’s equity issuance completed in mid-July 2014, Teekay had total consolidated liquidity of approximately $1.8 billion as at June 30, 2014.

Conference Call

The Company plans to host a conference call on Thursday, August 7, 2014 at 11:00 a.m. (ET) to discuss its results for the second quarter of 2014. 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) 524-8860 or (416) 204-9702, if outside North America, and quoting conference ID code 7733617.

 

  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 Thursday, August 14, 2014. 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 7733617.

About Teekay

Teekay Corporation is an operational leader and project developer in the marine midstream space. Through its general partnership interests in two master limited partnerships, Teekay LNG Partners L.P. (NYSE:TGP) and Teekay Offshore Partners L.P. (NYSE:TOO), its controlling ownership of Teekay Tankers Ltd. (NYSE:TNK), and its fleet of directly-owned vessels, Teekay is responsible for managing and operating consolidated assets of over $12 billion, comprised of approximately 185 liquefied gas, offshore, and conventional tanker assets. With offices in 15 countries and approximately 6,700 seagoing and shore-based employees, Teekay provides a comprehensive set of marine services to the world’s leading oil and gas companies, and its reputation for safety, quality and innovation has earned it a position with its customers as The Marine Midstream Company.

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

 

8

- more -


TEEKAY CORPORATION

SUMMARY CONSOLIDATED STATEMENTS OF (LOSS) INCOME

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

 

     Three Months Ended     Six Months Ended  
     June 30,     March 31,     June 30,     June 30,     June 30,  
     2014     2014     2013     2014     2013  
     (unaudited)     (unaudited)     (unaudited)     (unaudited)     (unaudited)  

REVENUES (1)(2)

     452,254       506,494       430,707       958,748       881,744  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

OPERATING EXPENSES

          

Voyage expenses (2)

     33,439       35,012       26,154       68,451       52,469  

Vessel operating expenses (1)(2)

     201,714       201,186       195,978       402,900       383,442  

Time-charter hire expense

     9,714       16,292       26,544       26,006       53,996  

Depreciation and amortization

     103,373       103,458       109,769       206,831       212,263  

General and administrative (2)

     36,945       37,878       35,395       74,823       74,666  

Loan loss (recoveries) provisions (3)

     (2,521     —         7,042       (2,521     10,207  

(Gain) loss on sale of vessels and equipment

     (9,615     162       (1,341     (9,453     (1,309

Restructuring charges

     (244     639       1,789       395       3,843  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     372,805       394,627       401,330       767,432       789,577  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income from vessel operations

     79,449       111,867       29,377       191,316       92,167  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

OTHER ITEMS

          

Interest expense (2)

     (49,656     (49,333     (44,687     (98,989     (87,197

Interest income (2)

     793       1,783       2,018       2,576       3,036  

Realized and unrealized (loss) gain on derivative
instruments (2)

     (75,331     (47,248     56,035       (122,579     42,246  

Equity income (4)

     35,271       27,494       47,372       62,765       74,687  

Income tax expense

     (3,193     (2,798     (1,873     (5,991     (4,373

Foreign exchange (loss) gain

     (2,046     (894     678       (2,940     2,867  

Other (loss) income—net

     (734     8,251       (1,386     7,517       3,856  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss) income

     (15,447     49,122       87,534       33,675       127,289  

Less: Net income attributable to non-controlling interests

     (27,540     (49,610     (76,167     (77,150     (122,058
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss) income attributable to stockholders of Teekay Corporation

     (42,987     (488     11,367       (43,475     5,231  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(Loss) earnings per common share of Teekay

          

- Basic

     ($0.60     ($0.01   $ 0.16       ($0.61   $ 0.07  

- Diluted

     ($0.60     ($0.01   $ 0.16       ($0.61   $ 0.07  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Weighted-average number of common shares outstanding

          

- Basic

     72,036,526       71,328,577       70,393,531       71,687,549       70,142,301  

- Diluted

     72,036,526       71,328,577       71,314,629       71,687,549       71,142,363  

 

(1) The costs of business development and engineering studies relating to North Sea FPSO and FSO projects that the Company is pursuing are substantially reimbursable from customers upon completion. As a result, $2.8 million of revenues and $2.6 million of costs were recognized in the six months ended June 30, 2014 upon completion of one FPSO study.
(2) 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:

 

9

- more -


     Three Months Ended     Six Months Ended  
     June 30,     March 31,     June 30,     June 30,     June 30,  
     2014     2014     2013     2014     2013  

Realized (losses) gains relating to:

          

Interest rate swaps

     (30,755     (29,490     (30,899     (60,245     (61,251

Termination of interest rate swap agreements

     —         1,000       (4,187     1,000       (4,187

Foreign currency forward contracts

     110       (1,285     (1,873     (1,175     (1,452
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     (30,645     (29,775     (36,959     (60,420     (66,890
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Unrealized (losses) gains relating to:

          

Interest rate swaps

     (39,096     (25,398     96,911       (64,494     116,115  

Foreign currency forward contracts

     (1,926     3,051       (3,917     1,125       (6,979

Stock purchase warrants

     (3,664     4,874       —         1,210       —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     (44,686     (17,473     92,994       (62,159     109,136  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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

     (75,331     (47,248     56,035       (122,579     42,246  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(3) The Company recovered $2.5 million during the three and six months ended June 30, 2014, related to a receivable for an FPSO front-end engineering and design study (FEED) completed in 2013, which was previously provided for. The Company also recognized $7.0 million and $10.2 million of allowances, respectively, for the three and six months ended June 30, 2013, in relation to its investments in three term loans.
(4) The Company’s proportionate share of items within equity income as identified in Appendix A of this release, is as detailed in the table below. By excluding these items from equity income, 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.

 

     Three Months Ended     Six Months Ended  
     June 30,     March 31,     June 30,     June 30,     June 30,  
     2014     2014     2013     2014     2013  

Equity income

     35,271       27,494       47,372       62,765       74,687  

Proportionate share of unrealized losses (gains) on derivative instruments

     1,990       909       (17,176     2,899       (22,549

Dilution gain on share issuance by TIL

     —         (4,108     —         (4,108     —    

Other(i)

     (9,772     966       —         (8,806     —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Equity income adjusted for items in Appendix A

     27,489       25,261       30,196       52,750       52,138  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(i) Includes (gain) loss on sale of vessels in Exmar LPG BVBA joint venture.

 

10

- more -


TEEKAY CORPORATION

SUMMARY CONSOLIDATED BALANCE SHEETS

(in thousands of U.S. dollars)

 

     As at June 30,      As at March 31,      As at December 31  
     2014      2014      2013  
     (unaudited)      (unaudited)      (unaudited)  

ASSETS

        

Cash and cash equivalents

     748,900        583,992        614,660  

Other current assets

     643,471        605,414        622,771  

Restricted cash – current

     3,935        4,236        4,748  

Restricted cash – long-term

     499,108        498,898        497,984  

Assets held for sale(1)

     —          144,000        176,247  

Vessels and equipment

     6,424,695        6,537,789        6,554,820  

Advances on newbuilding contracts and conversion costs

     1,403,850        1,060,919        796,324  

Derivative assets

     131,983        128,692        92,837  

Investment in equity accounted investees

     807,700        767,377        690,309  

Investment in term loans

     —          —          211,579  

Investment in direct financing leases

     774,026        722,034        727,262  

Other assets

     348,314        310,011        291,723  

Intangible assets

     101,157        104,453        107,898  

Goodwill

     168,572        168,572        166,539  
  

 

 

    

 

 

    

 

 

 

Total Assets

     12,055,711        11,636,387        11,555,701  
  

 

 

    

 

 

    

 

 

 

LIABILITIES AND EQUITY

        

Accounts payable and accrued liabilities

     571,979        698,308        565,239  

Liabilities associated with assets held for sale(1)

     —          —          168,007  

Current portion of long-term debt

     721,317        1,027,626        1,028,093  

Long-term debt

     6,576,224        5,775,799        5,679,706  

Derivative liabilities

     549,515        476,735        443,569  

In-process revenue contracts

     159,816        169,852        179,852  

Other long-term liabilities

     367,698        292,273        271,621  

Redeemable non-controlling interest

     15,149        15,911        16,564  

Equity:

        

Non-controlling interests

     2,009,585        2,034,379        2,071,262  

Stockholders of Teekay

     1,084,428        1,145,504        1,131,788  
  

 

 

    

 

 

    

 

 

 

Total Liabilities and Equity

     12,055,711        11,636,387        11,555,701  
  

 

 

    

 

 

    

 

 

 

 

(1) In connection with the 2014 sale of four conventional tanker owning companies to TIL, the vessels and equipment, long-term debt and working capital related to the four vessel-owning companies were classified as “Assets held for sale” and “Liabilities associated with assets held for sale” as at December 31, 2013.

 

11

- more -


TEEKAY CORPORATION

SUMMARY CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands of U.S. dollars)

 

     Six Months Ended  
     June 30  
     2014     2013  
     (unaudited)     (unaudited)  

Cash and cash equivalents provided by (used for)

    

OPERATING ACTIVITIES

    

Net operating cash flow

     201,529       66,824  
  

 

 

   

 

 

 

FINANCING ACTIVITIES

    

Net proceeds from long-term debt

     1,872,259       1,163,917  

Scheduled repayments of long-term debt

     (616,912     (234,187

Prepayments of long-term debt

     (669,413     (703,816

(Increase) decrease in restricted cash

     (385     465  

Net proceeds from public offerings of Teekay LNG

     —         4,819  

Net proceeds from public offerings of Teekay Offshore

     7,475       207,582  

Equity contribution by joint venture partner

     22,017       1,684  

Issuance of common stock upon exercise of stock options

     44,372       16,582  

Distribution from subsidiaries to non-controlling interests

     (155,567     (125,728

Cash dividends paid

     (45,188     (45,282
  

 

 

   

 

 

 

Net financing cash flow

     458,658       286,036  
  

 

 

   

 

 

 

INVESTING ACTIVITIES

    

Expenditures for vessels and equipment

     (602,257     (320,018

Proceeds from sale of vessels and equipment

     165,055       39,551  

Investment in term loans

     4,814       —    

Repayments by (advances to) joint ventures and joint venture partners

     6,175       (41,452

Investment in equity accounted investments

     (50,648     (136,413

Investment in direct financing lease assets

     (54,800     —    

Direct financing lease payments received and other

     5,714       6,187  
  

 

 

   

 

 

 

Net investing cash flow

     (525,947     (452,145
  

 

 

   

 

 

 

Increase (decrease) in cash and cash equivalents

     134,240       (99,285

Cash and cash equivalents, beginning of the period

     614,660       639,491  
  

 

 

   

 

 

 

Cash and cash equivalents, end of the period

     748,900       540,206  
  

 

 

   

 

 

 

 

12

- more -


TEEKAY CORPORATION

APPENDIX A – SPECIFIC ITEMS AFFECTING NET (LOSS) INCOME

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

Set forth below is a reconciliation of the Company’s unaudited adjusted net loss attributable to stockholders of Teekay, a non-GAAP financial measure, to net (loss) income attributable to stockholders of Teekay as determined in accordance with GAAP. The Company believes that, in addition to conventional measures prepared in accordance with GAAP, certain investors use this information to evaluate the Company’s financial performance. The items below are also typically excluded by securities analysts in their published estimates of the Company’s financial results. Adjusted net loss attributable to the stockholders of Teekay is intended to provide additional information and should not be considered a substitute for measures of performance prepared in accordance with GAAP.

 

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

Net (loss) income – GAAP basis

     (15,447       33,675    

Adjust for: Net income attributable to non-controlling interests

     (27,540       (77,150  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss attributable to stockholders of Teekay

     (42,987     (0.60     (43,475     (0.61

Add (subtract) specific items affecting net income:

        

Unrealized losses from derivative instruments (2)

     46,676       0.65        65,058       0.90   

Foreign exchange loss (3)

     1,903       0.03        2,652       0.04   

Restructuring charges (4)

     (244     —          395       0.01   

Net gain on sale of vessels and loan loss recoveries (5)

     (12,136     (0.17     (11,974     (0.17

Realized gain on termination of interest rate swap

     —         —          (1,000     (0.01

Dilution gain on share issuance by TIL (6)

     —         —          (4,108     (0.06

Other (7)

     (3,566     (0.05     (5,153     (0.07

Non-controlling interests’ share of items above (8)

     (11,190     (0.16     (20,463     (0.28
  

 

 

   

 

 

   

 

 

   

 

 

 

Total adjustments

     21,443       0.30        25,407       0.36   
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net loss attributable to stockholders of Teekay

     (21,544     (0.30     (18,068     (0.25
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) Fully diluted per share amounts.
(2) Reflects the unrealized gains or losses 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 gains and losses primarily relate to the Company’s debt denominated in Euros and Norwegian Kroner in addition to the unrealized gains and losses on cross currency swaps used to hedge the principal and interest on the Norwegian Kroner bonds. Nearly all of the Company’s foreign currency exchange gains and losses are unrealized.
(4) Restructuring charges primarily relate to the reorganization of the Company’s marine operations.
(5) Relates to the net gain on sale of six vessels to TIL and the recovery of FPSO FEED study costs previously provided for.
(6) Relates to the unrealized gain on the TIL stock purchase warrants issued to the Company and Teekay Tankers in connection with TIL’s formation and initial funding.
(7) Other primarily relates to pre-operational costs for the Petrojarl Knarr FPSO and the Company’s share of the (gain) loss on sale of vessels in Exmar LPG BVBA joint venture.
(8) Items affecting net (loss) 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 (loss) 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 -


TEEKAY CORPORATION

APPENDIX A – SPECIFIC ITEMS AFFECTING NET INCOME

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

Set forth below is a reconciliation of the Company’s unaudited adjusted net loss attributable to stockholders of Teekay, a non-GAAP financial measure, to net income attributable to stockholders of Teekay as determined in accordance with GAAP. The Company believes that, in addition to conventional measures prepared in accordance with GAAP, certain investors use this information to evaluate the Company’s financial performance. The items below are also typically excluded by securities analysts in their published estimates of the Company’s financial results. Adjusted net loss attributable to the stockholders of Teekay is intended to provide additional information and should not be considered a substitute for measures of performance prepared in accordance with GAAP.

 

     Three Months Ended     Six Months Ended  
     June 30, 2013     June 30, 2013  
     (unaudited)     (unaudited)  
           $ Per           $ Per  
     $     Share (1)     $     Share (1)  

Net income – GAAP basis

     87,534         127,289    

Adjust for: Net income attributable to non-controlling interests

     (76,167       (122,058  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to stockholders of Teekay

     11,367       0.16        5,231       0.07   

Add (subtract) specific items affecting net loss:

        

Unrealized gains from derivative instruments (2)

     (106,244     (1.49     (127,065     (1.79

Foreign exchange gain (3)

     (447     (0.01     (114     —     

Asset impairments, net of loss (gain) on sale of vessels and equipment (4)

     5,701       0.07        8,898       0.13   

Restructuring charges(5)

     1,789       0.03        3,843       0.05   

Other—net(6)

     4,899       0.07        7,302       0.10   

Non-controlling interests’ share of items above(7)

     49,611       0.70        56,898       0.80   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total adjustments

     (44,691     (0.63     (50,238     (0.71
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net loss attributable to stockholders of Teekay

     (33,324     (0.47     (45,007     (0.63
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) Fully diluted per share amounts.
(2) Reflects the unrealized gains or losses 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, and the ineffective portion of foreign currency forward contracts designated as hedges for accounting purposes.
(3) Foreign currency exchange gains and losses primarily relate to the Company’s debt denominated in Euros and Norwegian Kroner in addition to the unrealized gains and losses on cross currency swaps used to hedge the principal and interest on the Norwegian Kroner bonds. Nearly all of the Company’s foreign currency exchange gains and losses are unrealized.
(4) Relates to allowances provided against investments in term loans, gain on sale of equipment, and loss on sale of a conventional tanker.
(5) Restructuring charges relate to the reorganization of the Company’s marine operations.
(6) Other primarily relates to recognition of unrealized loss on sale of marketable securities, pension fund closure, and realized loss on foreign exchange forward contracts relating to certain capital acquisition expenditures.
(7) Items affecting net income (loss) 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 (loss) 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 listed above” in the table above is the cumulative amount of the non-controlling interests’ proportionate share of items listed in the table.

 

14

- more -


TEEKAY CORPORATION

APPENDIX B – SUPPLEMENTAL FINANCIAL INFORMATION

SUMMARY BALANCE SHEET AS AT JUNE 30, 2014

(in thousands of U.S. dollars)

(unaudited)

 

     Teekay      Teekay      Teekay      Teekay     Consolidation        
     Offshore      LNG      Tankers      Parent     Adjustments     Total  

ASSETS

               

Cash and cash equivalents

     251,561        121,658        21,764        353,917       —         748,900  

Other current assets

     191,286        26,287        28,280        397,618       —         643,471  

Restricted cash

     —          498,400        —          4,643       —         503,043  

Vessels and equipment

     2,931,060        1,761,411        841,013        891,211       —         6,424,695  

Advances on newbuilding contracts and conversion costs

     114,087        117,778        —          1,171,985       —         1,403,850  

Derivative assets

     6,455        118,755        4,026        2,747       —         131,983  

Investment in equity accounted investees

     58,338        649,703        35,975        73,384       (9,700     807,700  

Investment in direct financing leases

     79,446        694,581        —          (1     —         774,026  

Other assets

     53,829        133,862        13,244        147,379       —         348,314  

Advances to affiliates

     55,843        21,036        33,197        (110,076     —         —    

Equity investment in subsidiaries

     —          —          —          433,915       (433,915     —    

Intangibles and goodwill

     137,568        127,755        —          4,406       —         269,729  
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

TOTAL ASSETS

     3,879,473        4,271,226        977,499        3,371,128       (443,615     12,055,711  
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

LIABILITIES AND EQUITY

               

Accounts payable and accrued liabilities

     162,001        68,234        18,359        323,385       —         571,979  

Advances from affiliates

     75,577        46,271        8,707        (130,555     —         —    

Current portion of long-term debt

     339,087        227,312        51,959        102,959       —         721,317  

Long-term debt

     2,204,394        2,142,317        557,439        1,672,074       —         6,576,224  

Derivative liabilities

     217,817        256,493        22,900        52,305       —         549,515  

In process revenue contracts

     94,974        4,217        —          60,625       —         159,816  

Other long-term liabilities

     27,441        130,946        5,444        203,867       —         367,698  

Redeemable non-controlling interest

     15,149        —          —          —         —         15,149  

Equity:

               

Non-controlling interests (1)

     55,344        40,448        —          2,040       1,911,753       2,009,585  

Equity attributable to stockholders/unitholders of publicly-listed entities

     687,689        1,354,988        312,691        1,084,428       (2,355,368     1,084,428  
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

TOTAL LIABILITIES AND EQUITY

     3,879,473        4,271,226        977,499        3,371,128       (443,615     12,055,711  
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

NET DEBT (2)

     2,291,920        1,749,571        587,634        1,416,473       —         6,045,598  
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

 

(1) Non-controlling interests in the Teekay Offshore and Teekay LNG columns represent the respective joint venture partners’ share of joint venture net assets. Non-controlling interest in the Consolidation Adjustments column represents the public’s share of the net assets of Teekay’s publicly-traded subsidiaries.
(2) Net debt represents current and long-term debt less cash and, if applicable, current and long-term restricted cash.

 

15

- more -


TEEKAY CORPORATION

APPENDIX B – SUPPLEMENTAL FINANCIAL INFORMATION

SUMMARY STATEMENT OF (LOSS) INCOME FOR THE THREE MONTHS ENDED JUNE 30, 2014

(in thousands of U.S. dollars)

(unaudited)

 

     Teekay     Teekay     Teekay     Teekay     Consolidation        
     Offshore     LNG     Tankers     Parent     Adjustments     Total  

Revenues

     241,402       101,323       44,433       94,716       (29,620     452,254  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Voyage expenses

     26,256       1,167       3,612       3,919       (1,515     33,439  

Vessel operating expenses

     88,184       24,320       23,585       65,625       —         201,714  

Time-charter hire expense

     4,975       —         1,112       32,654       (29,027     9,714  

Depreciation and amortization

     48,474       23,530       12,425       18,944       —         103,373  

General and administrative

     18,054       6,254       3,163       8,552       922       36,945  

Loan loss recoveries

     —         —         —         (2,521     —         (2,521

(Gain) loss on sale of vessels and equipment

     —         —         (9,955     340       —         (9,615

Restructuring charges

     (821     —         —         577       —         (244
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     185,122       55,271       33,942       128,090       (29,620     372,805  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) from vessel operations

     56,280       46,052       10,491       (33,374     —         79,449  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Interest expense

     (21,568     (15,068     (2,274     (10,746     —         (49,656

Interest income

     190       572       60       (29     —         793  

Realized and unrealized losses on derivative instruments

     (38,144     (16,335     (3,614     (17,238     —         (75,331

Income tax expense

     (182     (375     (39     (2,597     —         (3,193

Equity income (loss)

     2,388       32,924       15       (56     —         35,271  

Equity in earnings of subsidiaries (1)

     —         —         —         21,306       (21,306     —    

Foreign exchange (loss) gain

     (2,836     (66     (37     893       —         (2,046

Other – net

     72       208       (13     (1,001     —         (734
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss) income

     (3,800     47,912       4,589       (42,842     (21,306     (15,447

Less: Net income attributable to non-controlling interests (2)

     (1,654     (4,263     —         (145     (21,478     (27,540
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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

     (5,454     43,649       4,589       (42,987     (42,784     (42,987
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

CFVO—Consolidated (3)(4)

     102,774       71,650       12,961       (23,277     —         164,108  

CFVO—Equity Investments (5)

     7,135       50,894       1,278       1,011       —         60,318  

CFVO—Total

     109,909       122,544       14,239       (22,266     —         224,426  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) Teekay Corporation’s proportionate share of the net earnings of its publicly-traded subsidiaries.
(2) Net (income) loss attributable to non-controlling interests in the Teekay Offshore and Teekay LNG columns represent the joint venture partners’ share of the net income (loss) of their respective joint ventures. Net (income) loss attributable to non-controlling interest in the Consolidation Adjustments column represents the public’s share of the net income (loss) of Teekay’s publicly-traded subsidiaries.
(3) 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 and losses on the sale of vessels, adjustments for direct financing leases to a cash basis, and unrealized gains and losses relating to derivatives, but includes realized gains and losses on the settlement of foreign currency forward contracts. CFVO – Consolidated represents CFVO from vessels that are consolidated on the Company’s financial statements. Cash flow from vessel operations is a non-GAAP financial measure used by certain investors to measure the financial performance of shipping companies. Please see Appendix C and Appendix E to this release for a reconciliation of this non-GAAP measure as used in this release to the most directly comparable GAAP financial measure.
(4) 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 June 30, 2014, Teekay Parent received cash dividends and distributions from these subsidiaries totaling $43.7 million. The dividends and distributions 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 Appendix D to this release for further details.
(5) CFVO – Equity Investments represents the Company’s proportionate share of CFVO from its equity accounted vessels and other investments. Please see Appendix C and Appendix E to this release for a reconciliation of this non-GAAP measure as used in this release to the most directly comparable GAAP financial measure.

 

16

- more -


TEEKAY CORPORATION

APPENDIX B – SUPPLEMENTAL FINANCIAL INFORMATION

SUMMARY STATEMENT OF INCOME (LOSS) FOR THE SIX MONTHS ENDED JUNE 30, 2014

(in thousands of U.S. dollars)

(unaudited)

 

     Teekay     Teekay     Teekay     Teekay     Consolidation        
     Offshore     LNG     Tankers     Parent     Adjustments     Total  

Revenues

     500,636       202,813       106,192       207,221        (58,114     958,748  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Voyage expenses

     59,710       2,500       5,051       4,675        (3,485     68,451  

Vessel operating expenses

     176,314       48,576       46,379       131,631        —         402,900  

Time-charter hire expense

     16,387       —         2,164       63,930        (56,475     26,006  

Depreciation and amortization

     96,962       47,640       24,927       37,302        —         206,831  

General and administrative

     32,903       12,662       6,355       21,057        1,846       74,823  

Asset impairments and provisions

     —         —         —         (2,521     —         (2,521

(Gain) loss on sale of vessels and equipment

     —         —         (9,955     502        —         (9,453

Restructuring charges

     (262     —         —         657        —         395  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     382,014       111,378       74,921       257,233        (58,114     767,432  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) from vessel operations

     118,622       91,435       31,271       (50,012     —         191,316  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Interest expense

     (40,488     (29,899     (4,621     (23,981     —         (98,989

Interest income

     367       1,220       198       791        —         2,576  

Realized and unrealized losses on derivative instruments

     (74,776     (23,856     (1,970     (21,977     —         (122,579

Income tax expense

     (1,445     (770     (94     (3,682     —         (5,991

Equity income

     6,091       53,297       2,609       768        —         62,765  

Equity in earnings of subsidiaries (1)

     —         —         —         50,288        (50,288     —    

Foreign exchange (loss) gain

     (3,611     (845     (15     1,531        —         (2,940

Other – net

     462       426       3,643       2,986        —         7,517  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

     5,222       91,008       31,021       (43,288     (50,288     33,675  

Less: Net income attributable to non-controlling interests (2)

     (3,333     (9,113     —         (187     (64,517     (77,150
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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

     1,889       81,895       31,021       (43,475     (114,805     (43,475
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

CFVO—Consolidated (3)(4)

     210,923       143,084       46,243       (28,763     —         371,487  

CFVO—Equity Investments (5)

     15,082       99,034       2,701       1,152        —         117,969  

CFVO—Total

     226,005       242,118       48,944       (27,611     —         489,456  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) Teekay Corporation’s proportionate share of the net earnings of its publicly-traded subsidiaries.
(2) Net (income) loss attributable to non-controlling interests in the Teekay Offshore and Teekay LNG columns represent the joint venture partners’ share of the net income (loss) of their respective joint ventures. Net (income) loss attributable to non-controlling interest in the Consolidation Adjustments column represents the public’s share of the net income (loss) of Teekay’s publicly-traded subsidiaries.
(3) 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, adjustments for direct financing leases to a cash basis, and unrealized gains and losses relating to derivatives, but includes realized gains and losses on the settlement of foreign currency forward contracts. CFVO – Consolidated represents CFVO from vessels that are consolidated on the Company’s financial statements. Cash flow from vessel operations is a non-GAAP financial measure used by certain investors to measure the financial performance of shipping companies. Please see Appendix C and Appendix E to this release for a reconciliation of this non-GAAP financial measure as used in this release to the most directly comparable GAAP financial measure.
(4) In addition to Teekay Parent’s CFVO, Teekay Parent also receives cash dividends and distributions from its publicly-traded subsidiaries. For the six months ended June 30, 2014, Teekay Parent received cash dividends and distributions from these subsidiaries totaling $87.0 million. The dividends and distributions 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 Appendix D to this release for further details.
(5) CFVO – Equity investments represents the Company’s proportionate share of CFVO from its equity accounted vessels and other investments. Please see Appendix C and Appendix E to this release for a reconciliation of this non-GAAP measure as used in this release to the most directly comparable GAAP measure.

 

17

- more -


TEEKAY CORPORATION

APPENDIX C – SUPPLEMENTAL FINANCIAL INFORMATION

TEEKAY PARENT SUMMARY OPERATING RESULTS

FOR THE THREE MONTHS ENDED JUNE 30, 2014

(in thousands of U.S. dollars)

(unaudited)

Set forth below is a reconciliation of unaudited cash flow from vessel operations, a non-GAAP financial measure, to (loss) income from vessel operations as determined in accordance with GAAP, for Teekay Parent’s primary operating segments. The Company believes that, in addition to conventional measures prepared in accordance with GAAP, certain investors use this information to evaluate Teekay Parent’s financial performance. Disaggregated cash flow from vessel operations for Teekay Parent, as provided below, is intended to provide additional information and should not be considered a substitute for measures of performance prepared in accordance with GAAP.

 

     Owned     In-Chartered                 Teekay  
     Conventional     Conventional                 Parent  
     Tankers     Tankers     FPSOs     Other (1)     Total  

Revenues

     5,222       17,041        47,170       25,283       94,716  

Voyage expenses

     3,200       686        —         33       3,919  

Vessel operating expenses

     989       5,643        51,832       7,161       65,625  

Time-charter hire expense

     —         14,710        6,006       11,938       32,654  

Depreciation and amortization

     710       —          17,746       488       18,944  

General and administrative

     144       820        5,826       1,762       8,552  

Loan loss recoveries(2)

     —         —          (2,521     —         (2,521

Loss on sale of vessels and equipment (2)

     340       —          —         —         340  

Restructuring charges

     —         —          —         577       577  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     5,383       21,859        78,889       21,959       128,090  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(Loss) income from vessel operations

     (161     (4,818     (31,719     3,324       (33,374
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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

  

(Loss) income from vessel operations

     (161     (4,818     (31,719     3,324       (33,374

Depreciation and amortization

     710       —          17,746       488       18,944  

Loan loss recoveries(2)

     —         —          (2,521     —         (2,521

Loss on sale of vessels and equipment (2)

     340       —          —         —         340  

Amortization of in-process revenue contracts and other

     —         —          (6,580     —         (6,580

Realized losses from the settlements of non-designated derivative instruments

     (34     —          (52     —         (86
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

CFVO—Consolidated(3)(4)

     855       (4,818     (23,126     3,812       (23,277

CFVO—Equity(5)

     859       —          211       (59     1,011  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

CFVO—Total

     1,714       (4,818     (22,915     3,753       (22,266
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) Includes results of two chartered-in LNG carriers owned by Teekay LNG and one chartered-in FSO unit owned by Teekay Offshore, fees earned from managing TIL vessel transactions of $4.0 million included in revenues, and a one-time $1.6 million success fee payment received from Teekay Offshore upon the acquisition of ALP Maritime Services B.V. in March 2014 included in general and administrative expenses.
(2) Teekay Parent recognized a loss on sale of four conventional tankers to TIL and a recovery of a receivable for an FPSO front-end engineering and design study which had previously been provided for.
(3) 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 and losses on the sale of vessels, adjustments for direct financing leases to a cash basis, and unrealized gains and losses relating to derivatives, but includes realized gains and losses on the settlement of foreign currency forward contracts. CFVO – Consolidated represents Teekay Parent’s CFVO from vessels that are consolidated on the Company’s financial statements. Cash flow from vessel operations is a non-GAAP financial measure used by certain investors to measure the financial performance of shipping companies. Please see Appendix E to this release for a reconciliation of this non-GAAP measure as used in this release to the most directly comparable GAAP financial measure.
(4) 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 June 30, 2014, Teekay Parent received cash dividends and distributions from these subsidiaries totaling $43.7 million. The dividends and distributions 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 Appendix D to this release for further details.
(5) CFVO – Equity Investments represents Teekay Parent’s proportionate share of CFVO from its equity accounted vessels and other investments. Please see Appendix E to this release for a reconciliation of this non-GAAP measure as used in this release to the most directly comparable GAAP financial measure.

 

18

- more -


TEEKAY CORPORATION

APPENDIX C – SUPPLEMENTAL FINANCIAL INFORMATION

TEEKAY PARENT SUMMARY OPERATING RESULTS

FOR THE SIX MONTHS ENDED JUNE 30, 2014

(in thousands of U.S. dollars)

(unaudited)

Set forth below is a reconciliation of unaudited cash flow from vessel operations, a non-GAAP financial measure, to income (loss) from vessel operations as determined in accordance with GAAP, for Teekay Parent’s primary operating segments. The Company believes that, in addition to conventional measures prepared in accordance with GAAP, certain investors use this information to evaluate Teekay Parent’s financial performance. Disaggregated cash flow from vessel operations for Teekay Parent, as provided below, is intended to provide additional information and should not be considered a substitute for measures of performance prepared in accordance with GAAP.

 

     Owned     In-Chartered                  Teekay  
     Conventional     Conventional                  Parent  
     Tankers     Tankers     FPSOs     Other (1)      Total  

Revenues

     13,187       33,847        106,553       53,634        207,221  

Voyage expenses

     3,673       958        —         44        4,675  

Vessel operating expenses

     3,342       11,049        104,923       12,317        131,631  

Time-charter hire expense

     —         27,922        13,372       22,636        63,930  

Depreciation and amortization

     790       —          36,081       431        37,302  

General and administrative

     531       1,555        11,551       7,420        21,057  

Loan loss recoveries(2)

     —         —          (2,521     —          (2,521

Loss on sale of vessels and equipment(2)

     502       —          —         —          502  

Restructuring charges

     —         —          —         657        657  
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Total operating expenses

     8,838       41,484        163,406       43,505        257,233  
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Income (loss) from vessel operations

     4,349       (7,637     (56,853     10,129        (50,012
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

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

  

      

Income (loss) from vessel operations

     4,349       (7,637     (56,853     10,129        (50,012

Depreciation and amortization

     790       —          36,081       431        37,302  

Loan loss recoveries(2)

     —         —          (2,521     —          (2,521

Loss on sale of vessels and equipment(2)

     502       —          —         —          502  

Amortization of in-process revenue contracts and other

     —         —          (13,160     —          (13,160

Realized losses from the settlements of non-designated derivative instruments

     (296     —          (578     —          (874
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

CFVO—Consolidated(3)(4)

     5,345       (7,637     (37,031     10,560        (28,763

CFVO—Equity(5)

     1,705       —          (640     87        1,152  
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

CFVO—Total

     7,050       (7,637     (37,671     10,647        (27,611
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

 

(1) Includes the results of two chartered-in LNG carriers owned by Teekay LNG and one chartered-in FSO unit owned by Teekay Offshore, interest income received from an investment in term loan, fees earned from managing TIL vessel transactions of $4.0 million included in revenues, and a one-time $1.6 million success fee payment received from Teekay Offshore upon the acquisition of ALP Maritime Services B.V. in March 2014 included in general and administrative expenses.
(2) Teekay Parent recognized a loss relating to the sale of four conventional tankers to TIL and a recovery of a receivable for an FPSO front-end engineering and design study which had previously been provided for.
(3) 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 and losses on the sale of vessels, adjustments for direct financing leases to a cash basis, and unrealized gains and losses relating to derivatives, but includes realized gains and losses on the settlement of foreign currency forward contracts. CFVO – Consolidated represents Teekay Parent’s CFVO from vessels that are consolidated on the Company’s financial statements. Cash flow from vessel operations is a non-GAAP financial measure used by certain investors to measure the financial performance of shipping companies. Please see Appendix E to this release for a reconciliation of this non-GAAP measure as used in this release to the most directly comparable GAAP financial measure.
(4) 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 six months ended June 30, 2014, Teekay Parent received cash dividends and distributions from these subsidiaries totaling $87.0 million. The dividends and distributions 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 Appendix D to this release for further details.
(5) CFVO – Equity Investments represents Teekay Parent’s proportionate share of CFVO from its equity accounted vessels and other investments. Please see Appendix E to this release for a reconciliation of this non-GAAP measure as used in this release to the most directly comparable GAAP financial measure.

 

19

- more -


TEEKAY CORPORATION

APPENDIX D – SUPPLEMENTAL FINANCIAL INFORMATION

TEEKAY PARENT FREE CASH FLOW

(in thousands of U.S. dollars)

(unaudited)

Set forth below is an unaudited calculation of Teekay Parent free cash flow for the three months ended June 30, 2014, March 31, 2014, December 31, 2013, September 30, 2013, and June 30, 2013. The Company defines free cash flow, a non-GAAP financial measure, as cash flow from vessel operations attributed to its directly-owned and in-chartered assets, distributions received as a result of ownership interests in its publicly-traded subsidiaries (Teekay LNG, Teekay Offshore, and Teekay Tankers), net of interest expense and drydock expenditures in the respective period. For a reconciliation of Teekay Parent cash flow from vessel operations for the three months ended June 30, 2014 to the most directly comparable financial measure under GAAP, please refer to Appendix C to this release. For a reconciliation of Teekay Parent cash flow from vessel operations to the most directly comparable GAAP financial measure for the three months ended March 31, 2014, December 31, 2013, September 30, 2013, and June 30, 2013, please see Appendix E to this release. Teekay Parent free cash flow, as provided below, is intended to provide additional information and should not be considered a substitute for measures of performance prepared in accordance with GAAP.

 

    Three Months Ended  
    June 30,
2014
    March 31,
2014
    December 31,
2013
    September 30,
2013
    June 30,
2013
 

Teekay Parent cash flow from vessel operations (1)

         

Owned Conventional Tankers

    855       4,490       232       883       (380

In-Chartered Conventional Tankers (2)

    (4,818     (2,819     (9,292     (8,672     (18,436

FPSOs

    (23,126     (13,906     (4,932     (24,214     (13,407

Other

    3,812       6,750       (2,959     (2,528     (3,337
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    (23,277     (5,486     (16,951     (34,531     (35,560

Daughter company distributions to Teekay Parent (3)

         

Common shares/units (4)

         

Teekay LNG Partners

    17,439       17,439       17,439       17,016       17,016  

Teekay Offshore Partners

    12,819       12,819       12,819       12,507       12,507  

Teekay Tankers (5)

    629       629       629       629       629  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    30,887       30,887       30,887       30,152       30,152  

General partner interest

         

Teekay LNG Partners

    7,883       7,568       7,566       6,320       5,946  

Teekay Offshore Partners

    4,880       4,868       4,867       3,671       3,671  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    12,763       12,436       12,433       9,991       9,617  

Total Teekay Parent cash flow before interest and dry dock expenditures

    20,373       37,837       26,369       5,612       4,209  

Less:

         

Net interest expense (6)

    (15,015     (16,151     (12,039     (16,576     (17,017

Dry dock expenditures

    (378     (549     (2,056     (607     —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

TOTAL TEEKAY PARENT FREE CASH FLOW

    4,980       21,137       12,274       (11,571     (12,808
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) Cash flow from vessel operations (CFVO) represents income from vessel operations before depreciation and amortization expense, vessel/goodwill write downs, gains or losses on the sale of vessels, adjustments for direct financing leases to a cash basis, and unrealized gains and losses relating to derivatives, but includes realized gains and losses on the settlement of foreign currency forward contracts. CFVO is a non-GAAP financial measure used by certain investors to measure the financial performance of shipping companies. For further details for the three months ended June 30, 2014, including a reconciliation of this non-GAAP financial measure to the most directly comparable GAAP financial measure, please refer to Appendix C to this release; for a reconciliation of this non-GAAP financial measure to the most directly comparable GAAP financial measure for the three months ended March 31, 2014, December 31, 2013, September 30, 2013, and June 30, 2013, please refer to Appendix E to this release.

 

20

- more -


(2) Includes charter termination fees of $4.5 million paid to Teekay Offshore during the three months ended June 30, 2013.
(3) Cash dividend and distribution cash flows are shown on an accrual basis for dividends and distributions declared for the respective period.
(4) 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  
    June 30,
2014
    March 31,
2014
    December 31,
2013
    September 30,
2013
    June 30,
2013
 

Teekay LNG Partners

         

Distribution per common unit

  $ 0.6918     $ 0.6918     $ 0.6918     $ 0.6750     $ 0.6750  

Common units owned by Teekay Parent

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total distribution

  $ 17,439,084     $ 17,439,084     $ 17,439,084     $ 17,015,585     $ 17,015,585  

Teekay Offshore Partners

         

Distribution per common unit

  $ 0.5384     $ 0.5384     $ 0.5384     $ 0.5253     $ 0.5253  

Common units owned by Teekay Parent

    23,809,468       23,809,468       23,809,468       23,809,468       23,809,468  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total distribution

  $ 12,819,018     $ 12,819,018     $ 12,819,018     $ 12,507,114     $ 12,507,114  

Teekay Tankers Ltd.

         

Dividend per share

  $ 0.03     $ 0.03     $ 0.03     $ 0.03     $ 0.03  

Shares owned by Teekay Parent (5)

    20,976,530       20,976,530       20,976,530       20,976,530       20,976,530  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total dividend

  $ 629,296     $ 629,296     $ 629,296     $ 629,296     $ 629,296  

 

(5) Includes Class A and Class B shareholdings.
(6) Net interest expense is a non-GAAP financial measure that includes realized gains and losses on interest rate swaps. Please see Appendix E to this release for a reconciliation of this non-GAAP measure as used in this release to the most directly comparable GAAP financial measure.

 

21

- more -


TEEKAY CORPORATION

APPENDIX E – RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

CASH FLOW FROM VESSEL OPERATIONS - CONSOLIDATED

(in thousands of U.S. dollars)

(unaudited)

Set forth below is an unaudited calculation of consolidated CFVO for the three months ended June 30, 2014 and June 30, 2013. CFVO, a non-GAAP financial measure, 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 unrealized gains or losses relating to derivatives but includes realized gains or losses on the settlement of foreign exchange forward contracts. CFVO is included because certain investors use this data to measure a company’s financial performance. CFVO is not required by GAAP and should not be considered as an alternative to net income or any other indicator of the Company’s performance required by GAAP.

 

    Three Months Ended June 30, 2014  
    (unaudited)  
    Teekay
Offshore
Partners LP
    Teekay LNG
Partners LP
    Teekay
Tankers Ltd.
    Teekay
Parent
    Teekay
Corporation
Consolidated
 

Income (loss) from vessel operations

    56,280        46,052       10,491       (33,374     79,449  

Depreciation and amortization

    48,474        23,530       12,425       18,944       103,373  

Amortization of in process revenue contracts and other

    (3,177     (2,188     —         (6,580     (11,945

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

    196        —         —         (86     110  

Loan loss recoveries

    —          —         —         (2,521     (2,521

(Gain) loss on sale of vessels and equipment

    —          —         (9,955     340       (9,615

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

    1,001        4,256       —         —         5,257  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash flow from vessel operations - Consolidated

    102,774        71,650       12,961       (23,277     164,108  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
    Three Months Ended June 30, 2013  
    (unaudited)  
    Teekay
Offshore
Partners LP (1)
    Teekay LNG
Partners LP
    Teekay
Tankers Ltd.
    Teekay
Parent
    Teekay
Corporation
Consolidated
 

Income (loss) from vessel operations

    34,355        40,681       (5,534     (40,125     29,377  

Depreciation and amortization

    50,662        25,156       11,921       22,030       109,769  

Amortization of in process revenue contracts and other

    (3,122     (1,998     (240     (11,184     (16,544

Unrealized losses from the change in fair value of designated derivative instruments

    —          —         —         38       38  

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

    218        —         —         (228     (10

Asset impairments / net loss (gain) on vessel sales

    7,782        —         4,511       (6,592     5,701  

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

    821        1,634       —         —         2,455  

Dropdown predecessor cash flow

    (501     —         —         501       —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash flow from vessel operations—Consolidated(2)

    90,215        65,473       10,658       (35,560     130,786  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) The results of Teekay Offshore include the results from both continuing and discontinued operations.
(2) Excludes the cash flow from vessel operations relating to assets acquired from Teekay Parent for the periods prior to their acquisition by Teekay Offshore, Teekay LNG and Teekay Tankers, respectively, as those results are included in the historical results for Teekay Parent.

 

22

- more -


TEEKAY CORPORATION

APPENDIX E – RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

CASH FLOW FROM VESSEL OPERATIONS – EQUITY ACCOUNTED VESSELS

(in thousands of U.S. dollars)

(unaudited)

Set forth below is an unaudited calculation of cash flow from vessel operations for equity accounted vessels for the three months ended June 30, 2014 and June 30, 2013. CFVO, a non-GAAP financial measure, 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 unrealized gains or losses relating to derivatives but includes realized gains or losses on the settlement of foreign exchange forward contracts. CFVO from equity accounted vessels represents the Company’s proportionate share of CFVO from its equity accounted vessels and other investments. CFVO is included because certain investors use this data to measure a company’s financial performance. CFVO is not required by GAAP and should not be considered as an alternative to net income or any other indicator of the Company’s performance required by GAAP.

 

     Three Months Ended
June 30, 2014
    Three Months Ended
June 30, 2013
 
     (unaudited)     (unaudited)  
     At
100%
    Company’s
Portion(1)
    At
100%
    Company’s
Portion(2)
 

Revenues

     237,518       104,804        216,205       100,768   

Vessel and other operating expenses

     109,616       45,244        97,542       46,231   

Depreciation and amortization

     33,902       15,805        23,838       12,102   

Gain on sale of vessels

     (19,543     (9,772     —         —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Income from vessel operations of equity accounted vessels

     113,543       53,527        94,825       42,435   
  

 

 

   

 

 

   

 

 

   

 

 

 

Interest expense

     (23,839     (10,547     (17,488     (7,960

Realized and unrealized gain (loss) on derivative instruments

     (20,239     (7,237     32,774       11,967   

Other income - net

     (815     (472     1,683       930   
  

 

 

   

 

 

   

 

 

   

 

 

 

Other items

     (44,893     (18,256     16,969       4,937   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income / equity income of equity accounted vessels

     68,650       35,271        111,794       47,372   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income from vessel operations of equity accounted vessels

     113,543       53,527        94,825       42,435   

Depreciation and amortization

     33,902       15,805        23,838       12,102   

Gain on sale of vessels

     (19,543     (9,772     —         —     

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

     7,697       2,792        7,161       2,603   

Amortization of in-process revenue contracts and other

     (4,002     (2,034     (8,386     (4,297
  

 

 

   

 

 

   

 

 

   

 

 

 

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

     131,597       60,318        117,438       52,843   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) The Company’s proportionate share of its equity accounted vessels and other investments ranges from 13 percent to 52 percent.
(2) The Company’s proportionate share of its equity accounted vessels and other investments ranges from 33 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.

 

23

- more -


TEEKAY CORPORATION

APPENDIX E – RECONCILIATION OF NON-GAAP MEASURES

CASH FLOW FROM VESSEL OPERATIONS – TEEKAY PARENT

(in thousands of U.S. dollars)

(unaudited)

Set forth below is an unaudited calculation of Teekay Parent cash flow from vessel operations for the three months ended March 31, 2014, December 31, 2013, September 30, 2013, and June 30, 2013. CFVO, a non-GAAP financial measure, 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 unrealized gains or losses relating to derivatives but includes realized gains or losses on the settlement of foreign exchange forward contracts. CFVO is included because certain investors use this data to measure a company’s financial performance. CFVO is not required by GAAP and should not be considered as an alternative to net income or any other indicator of the Company’s performance required by GAAP.

 

     Three Months Ended March 31, 2014  
     (unaudited)  
     Owned     In-chartered                 Teekay  
     Conventional     Conventional                 Parent  
     Tankers     Tankers     FPSOs     Other     Total  

Teekay Parent income (loss) from vessel operations

     4,510        (2,819     (25,135     6,807        (16,638

Depreciation and amortization

     80        —          18,335        (57     18,358   

Loss on sale of vessels and equipment

     162        —         —          —          162   

Amortization of in process revenue contracts and other

     —          —         (6,580     —          (6,580

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

     (262     —          (526     —          (788
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash flow from vessel operations — Teekay Parent

     5,337        (2,819     (13,906     6,750        (5,486
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     Three Months Ended December 31, 2013  
     (unaudited)  
     Owned     In-chartered                 Teekay  
     Conventional     Conventional                 Parent  
     Tankers     Tankers     FPSOs     Other     Total  

Teekay Parent (loss) income from vessel operations

     (93,160 )     (9,292     (15,452     6,171        (111,733

Depreciation and amortization

     2,602        —          18,995        (475     21,140   

Asset impairments and provisions (recoveries)

     90,813        —         2,634        (8,713     84,734   

Gain on sale of vessel

     —          —         —          40        40   

Amortization of in process revenue contracts and other

     —          —         (10,691     —          (10,691

Realized losses from the settlements of non-designated foreign exchange forward contracts

     (23     —          (418     —          (441
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash flow from vessel operations — Teekay Parent

     232        (9,292     (4,932     (2,959     (16,951
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

24

- more -


     Three Months Ended September 30, 2013  
     (unaudited)  
     Owned     In-chartered                 Teekay  
     Conventional     Conventional                 Parent  
     Tankers     Tankers     FPSOs     Other     Total  

Teekay Parent loss from vessel operations

     (1,634 )     (8,672     (32,692     (1,172     (44,170

Depreciation and amortization

     2,582        —          19,670        (1,433     20,819   

Loss provision

     —          —         —          1,141        1,141   

Gain on sale of vessel

     —          —         —          (161     (161

Amortization of in process revenue contracts and other

     —          —         (10,708     —          (10,708

Unrealized losses from the change in fair value of designated foreign exchange forward contracts

     19        —         —          —          19   

Realized losses from the settlements of non-designated foreign exchange forward contracts

     (84     —          (484     (903     (1,471
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash flow from vessel operations — Teekay Parent

     883        (8,672     (24,214     (2,528     (34,531
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

     Three Months Ended June 30, 2013  
     (unaudited)  
     Owned     In-chartered                 Teekay  
     Conventional     Conventional                 Parent  
     Tankers     Tankers     FPSOs     Other     Total  

Teekay Parent (loss) income from vessel operations

     (2,922     (18,203     (21,883     2,883        (40,125

Depreciation and amortization

     2,582        (233     20,646        (965     22,030   

Asset impairments/net (gain) on vessel sales

     —          —          (1,337     (5,255     (6,592

Amortization of in process revenue contracts and other

     —          —          (11,184     —          (11,184

Unrealized (gains) losses from the change in fair value of designated foreign exchange forward contracts

     38        —         —          —          38   

Realized (losses) gains from the settlements of non-designated foreign exchange forward contracts

     (78     —          (150     —          (228

Dropdown predecessor cash flow

     —          —          501        —          501   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash flow from vessel operations — Teekay Parent

     (380     (18,436     (13,407     (3,337     (35,560
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

25

- more -


TEEKAY CORPORATION

APPENDIX E – RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

NET REVENUES

(in thousands of U.S. dollars)

(unaudited)

Set forth below is an unaudited calculation of net revenues for the three and six months ended June 30, 2014 and June 30, 2013. Net revenues represents revenues less voyage expenses, which comprise all expenses relating to certain voyages, including bunker fuel expenses, port fees, cargo loading and unloading expenses, canal tolls, agency fees and commissions. Net revenues is included because certain investors use this data to measure the financial performance of shipping companies. Net revenues is not required by GAAP and should not be considered as an alternative to revenues or any other indicator of the Company’s performance required by GAAP.

 

                                         Six Months
Ended
 
     Three Months Ended June 30, 2014     June 30, 2014  
                                   Teekay     Teekay  
     Teekay Offshore     Teekay LNG     Teekay     Teekay     Consolidation     Corporation     Corporation  
     Partners LP     Partners LP     Tankers Ltd.     Parent     Adjustments     Consolidated     Consolidated  

Revenues

     241,402        101,323       44,433       94,716       (29,620     452,254       958,748  

Voyage expense

     (26,256     (1,167     (3,612     (3,919     1,515       (33,439     (68,451
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net revenues

     215,146        100,156       40,821       90,797       (28,105     418,815       890,297  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
                                        

Six Months

Ended

 
     Three Months Ended June 30, 2013     June 30, 2013  
                                   Teekay     Teekay  
     Teekay Offshore     Teekay LNG     Teekay     Teekay     Consolidation     Corporation     Corporation  
     Partners LP (1)     Partners LP     Tankers Ltd.     Parent     Adjustments     Consolidated     Consolidated  

Revenues

     229,862        96,619       43,492       97,604       (36,870     430,707       881,744  

Voyage expense

     (23,233     (1,224     (2,449     (510     1,262       (26,154     (52,469
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net revenues

     206,629        95,395       41,043       97,094       (35,608     404,553       829,275  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) The results of Teekay Offshore include the results from both continuing and discontinued operations.

 

26

- more -


TEEKAY CORPORATION

APPENDIX E – RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

NET INTEREST EXPENSE – TEEKAY PARENT

(in thousands of U.S. dollars)

(unaudited)

Set forth below is an unaudited calculation of Teekay Parent net interest expense for the three months ended June 30, 2014, March 31, 2014, December 31, 2013, September 30, 2013, and June 30, 2013. Net interest expense is a non-GAAP financial measure that includes realized gains and losses on interest rate swaps. Net interest expense is not required by GAAP and should not be considered as an alternative to interest expense or any other indicator of the Company’s performance required by GAAP.

 

     Three months ended  
     June 30,     March 31,     December 31,     September 30,     June 30,  
     2014     2014     2013     2013     2013  

Interest expense

     (49,656     (49,333     (48,382     (45,817     (44,687

Interest income

     793       1,783       5,129       1,543       2,018  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest expense—consolidated

     (48,863     (47,550     (43,253     (44,274     (42,669

Less:

  

     

Non-Teekay Parent net interest expense

     (38,088     (35,135     (35,130     (31,604     (29,540
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Interest expense net of interest income—Teekay Parent

     (10,775     (12,415     (8,123     (12,670     (13,129

Add:

  

     

Teekay Parent realized losses on interest rate swaps (1)

     (4,240     (3,736     (3,916     (3,906     (3,888
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest expense—Teekay Parent

     (15,015     (16,151     (12,039     (16,576     (17,017
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) Realized losses on interest rate swaps for the three months ended March 31, 2014 excludes a realized gain on the termination of a swap agreement. Realized losses on interest rate swaps for the three months ended June 30, 2013 excludes a realized loss on the termination of a swap agreement prior to the acquisition of the Voyageur FPSO unit in May 2013.

 

27

- more -


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: future growth opportunities and market conditions; the timing and certainty of the sale of assets from Teekay Parent to its daughter entities and the impact on the cash flows received by Teekay Parent and on Teekay Parent’s balance sheet as a result of such transactions; expected growth of Teekay Offshore and Teekay LNG and its impact on Teekay Parent; the total cost and timing for the delivery of newbuilding and conversion projects and the commencement of associated time-charter contracts; the timing and certainty of entering into charter contracts for the FAU newbuildings prior to their deliveries; Teekay LNG’s agreement to provide, through a new 50/50 joint venture with China LNG, six icebreaker LNG carriers for the Yamal LNG project; the timing of the start-up of the Yamal LNG project and the expected total LNG production capacity of the project, if completed; and the completion and terms of the proposed agreement between Teekay and CarVal relating to a new dry bulk shipping company. 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 tanker newbuilding orders or greater or less than anticipated rates of tanker 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, FSO and FPSO units; decreases in oil production by or increased operating expenses for FPSO units; trends in prevailing charter rates for shuttle tanker and FPSO 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; failure by Teekay Offshore to secure charter contracts for FAU newbuildings; potential failure of the Yamal LNG Project to be completed for any reason, including due to lack of funding as a result of existing or future sanctions against Russian entities and individuals, which may affect partners in the project; potential delays or cancellation of the Yamal LNG project; failure of Teekay and CarVal to reach agreement on the formation and management relating to a new dry bulk shipping company; potential delays in the commencement of operations of the Petrojarl Knarr FPSO unit; the inability of the Company to complete vessel sale transactions to its public-traded subsidiaries or to third parties; failure of the respective Board of Directors of the general partners of Teekay Offshore and Teekay LNG to approve future 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, 2013. 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.

 

28

- end -