Teekay Corporation Reports First Quarter 2016 Results
HAMILTON, BERMUDA -- (Marketwired) -- 05/19/16 -- Highlights
-- First quarter 2016 consolidated cash flow from vessel operations of
$359.0 million, an increase of 12 percent from the same period of the
prior year.
-- First quarter 2016 adjusted net loss attributable to shareholders of
$6.2 million, or $0.08 per share, compared to adjusted net income
attributable to shareholders of $15.7 million, or $0.22 per share, in
the same period of the prior year.
-- Executing on financing initiatives to address Teekay Offshore's 2016 and
2017 funding requirements and further strengthen Teekay Parent's
financial position, which are expected to be finalized in June 2016.
-- Declared first quarter 2016 cash dividend of $0.055 per share.
Teekay Corporation (Teekay or the Company) (NYSE: TK) today reported financial and operating results for the first quarter 2016. These results include the Company's three publicly-listed subsidiaries (Teekay Offshore Partners L.P. (Teekay Offshore) (NYSE: TOO), Teekay LNG Partners L.P. (Teekay LNG) (NYSE: TGP), and Teekay Tankers Ltd. (Teekay Tankers) (NYSE: TNK)) (collectively, the Daughter Entities), all of which are consolidated in the Company's financial statements, and all remaining subsidiaries of the Company are referred to in this release as Teekay Parent. Please refer to the first quarter 2016 earnings releases of Teekay Offshore, Teekay LNG and Teekay Tankers, which are available on the Company's website at www.teekay.com, for additional information on their respective results.
Summary Financial Information
----------------------------------------------------------------------------
Three Months Ended
March 31, December 31, March 31,
(in thousands of U.S. dollars, 2016 2015 2015
except per share amounts) (unaudited) (unaudited) (unaudited)
----------------------------------------------------------------------------
TEEKAY CORPORATION CONSOLIDATED
----------------------------------------------------------------------------
Revenues 641,108 700,106 545,862
Cash Flow from Vessel Operations
(CFVO) (1) 359,039 401,396 320,855
Adjusted Net (Loss) Income (1) (6,173) 29,808 15,730
Adjusted Net (Loss) Income per
share (1) (0.08) 0.41 0.22
GAAP Net (Loss) Income (48,784) 38,238 (9,764)
GAAP Net (Loss) Income per share (0.67) 0.53 (0.13)
----------------------------------------------------------------------------
TEEKAY PARENT
----------------------------------------------------------------------------
Teekay Parent GPCO Cash Flow (1) 6,883 8,871 38,374
Teekay Parent OPCO Cash Flow (1) (20,718) 58 (6,851)
Total Teekay Parent Free Cash Flow
(1) (13,835) 8,929 31,523
Total Teekay Parent Free Cash Flow
per share (1) (0.19) 0.12 0.43
Declared Dividend per share 0.055 0.055 0.31625
(1) These are non-GAAP financial measures. Please refer to "Definitions and
Non-GAAP Financial Measures" on Page 7 and the Appendices to this
release for definitions of these terms and reconciliations of these
non-GAAP financial measures as used in this release to the most
directly comparable financial measures under United States generally
accepted accounting principles (GAAP). Please refer to Page 9 for a
summary of Teekay Parent Free Cash Flow.
CEO Commentary
"On a consolidated basis, Teekay generated higher cash flow from vessel operations in the first quarter of 2016 compared to the same period of the prior year," commented Peter Evensen, Teekay Corporation's President and Chief Executive Officer. "The increase in cash flow was mainly driven by various growth projects that delivered during 2015, which more than offset the lower revenue from Teekay Offshore's Varg FPSO as the unit begins to wind down operations after almost 18 years on the Varg field. We continue to receive a strong level of customer interest in the Varg FPSO for various other offshore production opportunities in Norway."
Mr. Evensen continued, "To bolster the Teekay Group's financial position, we have completed or are nearing completion of a number of financing initiatives at each entity. Teekay Parent has completed a $50 million debt refinancing and has secured commitments of $262 million towards refinancing two debt facilities, and today entered into an agreement to issue $100 million in shares of common stock, $40 million of which is to be issued to two trusts established by our late founder, including Resolute Investments, Teekay Parent's largest shareholder. Upon our anticipated completion of these initiatives, Teekay Parent will have significantly reduced its financial leverage, increased its liquidity and enhanced its ability to provide continued sponsorship of its two master limited partnerships, which we believe strengthens the entire Teekay Group."
Mr. Evensen continued, "At our Daughter Entities, Teekay Offshore has made significant progress toward addressing its 2016 and 2017 funding needs. I am pleased to report that Teekay Offshore is also nearing completion of a number of financing initiatives, including a $200 million preferred equity offering, which upon anticipated completion of the combined initiatives, are expected to fully fund its growth capital expenditures through 2018 and address its near- and medium-term debt maturities. Executing on Teekay LNG's robust pipeline of profitable growth projects that are scheduled to deliver in 2016 through 2020 also remains a top priority, and we continue to make significant progress on securing financing for Teekay LNG's remaining newbuildings. Finally, earlier this year, Teekay Tankers completed a $900 million debt facility, which extends its debt maturity profile and provides financial flexibility."
Mr. Evensen added, "Looking ahead, upon our anticipated completion of the current initiatives at Teekay Parent and Teekay Offshore, the Teekay Group's financial position will be significantly enhanced. In addition, we expect our already strong cash flow from vessel operations will continue to increase as Teekay Offshore and Teekay LNG's robust pipelines of growth projects deliver between now and 2020."
Summary of Results
Teekay Corporation Consolidated
The Company's consolidated cash flow from vessel operations (CFVO) increased to $359.0 million for the quarter ended March 31, 2016, compared to $320.9 million for the same period of the prior year, primarily due to higher cash flows from Teekay Offshore related to the charter contract commencements for the Petrojarl Knarr (Knarr) floating production, storage and offloading (FPSO) unit and the Arendal Spirit Unit for Maintenance and Safety (UMS) and the acquisition of six long-distance towing and offshore installation vessels during 2015; and higher cash flows from Teekay Tankers as a result of its acquisition of 19 modern conventional tankers during 2015, partially offset by lower spot tanker rates. These increases were partially offset by lower cash flows from Teekay Parent related to off-hire and higher repairs and maintenance costs due to the temporary loss of two mooring lines on the Banff FPSO and the lay-up of the Polar Spirit and Arctic Spirit LNG carriers.
The Company reported consolidated adjusted net loss attributable to shareholders of $6.2 million, or $0.08 per share, during the quarter ended March 31, 2016, compared to adjusted net income attributable to shareholders of $15.7 million, or $0.22 per share, for the same period of the prior year.
On a GAAP basis, the Company's consolidated net loss was $48.8 million, or $0.67 per share, for the quarter ended March 31, 2016, compared to consolidated net loss of $9.8 million, or $0.13 per share, for the same period of the prior year.
Teekay Parent
Teekay Parent GPCO Cash Flow, which includes distributions and dividends paid to Teekay Parent from Teekay's publicly-listed subsidiaries in the following quarter, less Teekay Parent's corporate general and administrative expenses, was $6.9 million for the quarter ended March 31, 2016, compared to $38.4 million for the same period of the prior year. The distributions and dividends received from Teekay's publicly-listed subsidiaries for the quarter ended March 31, 2016 decreased to $11.8 million, compared to $45.3 million for the same period of the prior year, primarily due to the reductions in quarterly general partner and limited partner cash distributions received from Teekay Offshore and Teekay LNG as a result of the temporary reduction in cash distributions on Teekay Offshore's and Teekay LNG's common units announced in December 2015, partially offset by an increase in cash dividends received from Teekay Tankers. For the first quarter of 2016, Teekay Tankers declared and paid a dividend of $0.09 per share, an increase from $0.03 per share in the same period of the prior year.
Teekay Parent OPCO Cash Flow, which includes cash flow attributable to assets directly-owned by, or chartered-in to, Teekay Parent, net of interest expense and dry-dock expenditures, decreased to negative $20.7 million for the quarter ended March 31, 2016, from negative $6.9 million for the same period of the prior year. The decrease is primarily due to lower cash flows related to the sale of the Knarr FPSO to Teekay Offshore on July 1, 2015, higher off-hire due to the temporary loss of two mooring lines on the Banff FPSO during the first quarter of 2016 (total of 23 days off-hire) and the lay-up of Polar Spirit and Arctic Spirit LNG carriers.
Total Teekay Parent Free Cash Flow, which is the total of GPCO and OPCO cash flows, was negative $13.8 million during the first quarter of 2016, compared to $31.5 million for the same period of the prior year. Please refer to Page 9 of this release for additional information about Teekay Parent Free Cash Flow.
On April 1, 2016, the Company declared a cash dividend on its common stock of $0.055 per share for the quarter ended March 31, 2016. The cash dividend is payable on May 19, 2016 to all shareholders of record on April 29, 2016.
Summary Results of Daughter Entities
Teekay Offshore Partners
Teekay Offshore's distributable cash flow(1) increased during the quarter ended March 31, 2016, compared to the same period of the prior year, primarily due to the acquisition of the Knarr FPSO unit in July 2015, the commencement of the Arendal Spirit UMS charter contract in June 2015, and the commencement of the East Coast Canada shuttle tanker contracts in June 2015. These increases were partially offset by the reduction in revenue earned on the Petrojarl Varg FPSO unit as it prepares to come off field in August 2016, the expiration of two shuttle tanker contracts in the second quarter of 2015, and the sale of two conventional tankers and one shuttle tanker during 2015. Please refer to Teekay Offshore's first quarter 2016 earnings release for additional information on the financial results for this entity.
Teekay LNG Partners
Teekay LNG's distributable cash flow(1) decreased during the quarter ended March 31, 2016, compared to the same period of the prior year, primarily due to lower revenues from Teekay LNG's 52 percent-owned Malt LNG joint venture, lower revenues from two Suezmax tankers upon the charterer exercising its one-year extension options between September 2015 and January 2016, and lower capitalized distributions relating to equity financing of newbuildings as a result of the temporary reduction in cash distributions on Teekay LNG's common units announced in December 2015. These decreases were partially offset by the Creole Spirit liquefied natural gas (LNG) carrier commencing its charter contract in late-February 2016. Please refer to Teekay LNG's first quarter 2016 earnings release for additional information on the financial results for this entity.
Teekay Tankers
Teekay Tankers' free cash flow(2) increased during the quarter ended March 31, 2016, compared to the same period of the prior year, primarily due to an increase in fleet size as a result of the acquisition of 19 modern, mid-size tankers during 2015 and the expansion of Teekay Tankers' chartered-in tanker portfolio during 2015 and 2016, partially offset by lower spot tanker rates in the first quarter of 2016 compared to the same period in the prior year. Please refer to Teekay Tankers' first quarter 2016 earnings release for additional information on the financial results for this entity.
(1) Distributable cash flow (DCF) is a non-GAAP financial measure used by
certain investors to measure the financial performance of Teekay
Offshore, Teekay LNG and other master limited partnerships. Please see
Appendix B to each of Teekay Offshore's and Teekay LNG's first quarter
2016 earnings releases for reconciliations of Teekay Offshore's and
Teekay LNG's distributable cash flows (a non-GAAP financial measure) to
the most directly comparable financial measures under GAAP.
(2) Free cash flow (FCF) represents net income, plus depreciation and
amortization, unrealized losses from derivatives, non-cash items, FCF
from the equity accounted investments and any write-offs or other non-
recurring items, less unrealized gains from derivatives, equity income
from the equity accounted investments, net income attributable to the
Entities under Common Control and other non-cash items. Please see
Appendix B to Teekay Tankers' first quarter 2016 earnings release for a
reconciliation of free cash flow (a non-GAAP financial measure) to the
most directly comparable financial measure under GAAP.
Summary of Recent Events
Teekay Parent
In addition to financing initiatives currently underway at Teekay Offshore (see details below), Teekay Parent is executing on various initiatives directly to increase its financial strength and flexibility. The main Teekay Parent financing initiatives include:
-- refinancing three existing debt facilities, including $150 million
relating to Teekay Parent's equity margin revolving credit facility,
between $112.5 million and $150 million of an existing revolving credit
facility relating to Teekay Parent's three directly-owned FPSO units,
and $50 million of an existing debt facility relating to the Shoshone
Spirit very large crude carrier (VLCC);
-- selling Teekay Parent's 50 percent interest in three Infield Support
Vessel Tugs for Royal Dutch Shell's Prelude floating liquefied natural
gas (FLNG) unit; and
-- issuing $100 million of common shares.
Completion of each of these initiatives is subject to, and conditioned upon, completion of each of the other initiatives described above, as well as the financing initiatives being undertaken by Teekay Offshore described below.
In May 2016, Teekay Parent completed the $50 million refinancing of an existing debt facility relating to the Shoshone Spirit VLCC and entered into an agreement to issue $100 million of common shares at a price of $8.32 per common share. Teekay Parent expects to complete all these initiatives before June 30, 2016.
Teekay Offshore
Since early 2016, Teekay Offshore has been executing on a series of financing initiatives intended to fund its unfunded capital expenditures and upcoming debt maturities. The main Teekay Offshore financing initiatives include:
-- obtaining additional bank financing, including a $250 million debt
facility for the three East Coast of Canada newbuilding shuttle tankers,
a $40 million debt facility for six un-mortgaged vessels, and a new $35
million tranche added to an existing debt facility secured by two
shuttle tankers;
-- refinancing $75 million of an existing revolving credit facility
relating to the Petrojarl Varg FPSO unit;
-- extending the majority of the principal maturity payments to late-2018
for two of Teekay Offshore's existing NOK senior unsecured bonds,
previously due in January 2017 and January 2018;
-- extending beyond 2018 the maturity date of $200 million of existing
intercompany loans made by Teekay Corporation to Teekay Offshore;
-- issuing $200 million of preferred equity; and
-- deferring the delivery of the two remaining UMS newbuildings.
Completion of each of these initiatives is subject to, and conditioned upon, completion of each of the other initiatives described above, as well as the financing initiatives being undertaken by Teekay Parent described above.
In April 2016, Teekay Offshore completed the new $35 million tranche on an existing debt facility secured by two shuttle tankers. As of May 18, 2016, Teekay Offshore has received lender commitments for the other bank financing initiatives, received a majority of lender commitments for the Varg FPSO refinancing, received commitments from a majority of the NOK bondholders to extend the bond maturities (only 66.7% of the votes are required to approve the proposal), extended the $200 million Teekay Corporation intercompany loan maturity, is in discussions to defer the delivery of the two remaining UMS newbuildings, and is in advanced discussions relating to the preferred equity financing. Teekay Offshore expects to complete all these initiatives before June 30, 2016.
On April 21, 2016, during the process of lifting the gangway connecting the Arendal Spirit UMS to an FPSO unit in a period of heavy waves, the gangway of the Arendal Spirit suffered extensive damage, resulting in the UMS being declared off-hire by its charterer, Petrobras. Teekay Offshore is arranging to replace this gangway with the gangway from the second UMS newbuilding, which is currently in the process of being transported from the shipyard in China to Brazil. Teekay Offshore anticipates having the new gangway installed on the Arendal Spirit by mid-June, at which point the unit is expected to recommence full operations.
In March 2016, Teekay Offshore completed the sale of two conventional tankers, the Kilimanjaro Spirit and Fuji Spirit, to a third party for aggregate sales proceeds of approximately $50 million. After repaying existing debt secured by these vessels, this transaction added approximately $30 million to Teekay Offshore's liquidity position. Related to the sale of these vessels, Teekay Offshore has arranged to charter back both vessels for a period of three-years with an additional one-year extension option at $23,000 per day and $22,750 per day, respectively. One vessel has been fixed on a two-year time charter-out contract at $25,000 per day and the other vessel is currently trading in the spot conventional tanker market.
In January 2016, Teekay Offshore completed the sale of one shuttle tanker, the Navion Torinita, to a third party for aggregate sale proceeds of approximately $5 million.
Teekay LNG
In late-February 2016, Teekay LNG's first M-type, Electronically Controlled, Gas Injection (MEGI) LNG carrier newbuilding, Creole Spirit, commenced its five-year fee-based charter contract with Cheniere Energy. Teekay LNG's second MEGI LNG carrier newbuilding, Oak Spirit, has commenced sea trials and is on schedule to begin its five-year fee-based contract with Cheniere Energy in the third quarter of 2016. Each vessel is expected to earn annual CFVO and DCF of approximately $50 million and $30 million, respectively. In early-February 2016, Teekay LNG secured a 10-year, $360 million long-term lease facility, which will be used to finance both vessels.
During February and March 2016, Centrofin, the charterer of the Bermuda Spirit and Hamilton Spirit Suezmax tankers, exercised its options under the charter contract to purchase both vessels for a total purchase price of approximately $94 million. The Bermuda Spirit was sold on April 15, 2016 and the Hamilton Spirit was sold on May 17, 2016 and Teekay LNG used substantially all of the proceeds from these sales to repay existing term loans associated with these vessels.
In July 2014, Teekay LNG, through a 50/50 joint venture with China LNG Shipping (Holdings) Limited (China LNG), finalized agreements to provide six internationally-flagged Ice-Class LNG carriers for the Yamal LNG Project in Northern Russia. The joint venture's vessels, which are scheduled to deliver between the first quarter of 2018 and the first quarter of 2020, will operate under time-charter contracts until December 31, 2045, plus extension options. In April 2016, Yamal LNG announced it had secured approximately $16.2 billion equivalent in long-term external plant financing for the Yamal LNG Project from Chinese and Russian sources. Yamal LNG has announced that these loan facilities, combined with previous financing provided by the National Welfare Fund is the full external funding required for the Yamal LNG Project. As of March 31, 2016, the Yamal LNG Project is reported to be 51 percent complete, with the first LNG train being over 65 percent complete.
The Teekay LNG/China LNG joint venture is currently in discussions with lenders on the financing of its Ice-Class LNG carrier newbuildings.
Liquidity
As at March 31, 2016, Teekay Parent had total liquidity of $147.6 million (consisting of $139.9 million of cash and cash equivalents and $7.7 million of undrawn revolving credit facilities) and, on a consolidated basis, Teekay Corporation had total liquidity of approximately $851.4 million (consisting of $658.2 million of cash and cash equivalents and $193.2 million of undrawn revolving credit facilities).
Definitions and Non-GAAP Financial Measures
This release includes various financial measures that are non-GAAP financial measures as defined under the rules of the U.S. Securities and Exchange Commission. These non-GAAP financial measures, which include Cash Flow From Vessel Operations, Adjusted Net Income Attributable to Shareholders, Teekay Parent Free Cash Flow, and Net Interest Expense, are intended to provide additional information and should not be considered a substitute for measures of performance prepared in accordance with GAAP. In addition, these measures do not have standardized meanings, and may not be comparable to similar measures presented by other companies. The Company believes that certain investors use this information to evaluate the Company's financial performance.
Teekay Parent Financial Measures
Teekay Parent Free Cash Flow represents the sum of (a) distributions received as a result of ownership interests in its publicly-traded subsidiaries (Teekay LNG, Teekay Offshore, and Teekay Tankers) net of Teekay Parent's corporate general and administrative expenditures in the respective period (collectively, Teekay Parent GPCO Cash Flow) plus (b) CFVO attributed to Teekay Parent's directly-owned and chartered-in assets, less Teekay Parent's net interest expense and drydock expenditures in the respective period (collectively, Teekay Parent OPCO Cash Flow). Net interest expense includes interest expense, interest income and realized gains and losses on interest rate swaps. Please refer to Page 9 and Appendices B, C and D of this release for further details and reconciliations of these non-GAAP financial measures to the most directly comparable GAAP measures reflected in the Company's consolidated financial statements.
Consolidated Financial Measures
Cash flow from vessel operations (CFVO) represents income from vessel operations before depreciation and amortization expense, amortization of in-process revenue contracts, vessel write-downs, gains or losses on the sale of vessels and adjustments for direct financing leases to a cash basis, but includes realized gains or losses on the settlement of foreign currency forward contracts and a derivative charter contract. CFVO - Consolidated represents CFVO from vessels that are consolidated on the Company's financial statements. CFVO - Equity Investments represents the Company's proportionate share of CFVO from its equity-accounted vessels and other investments. CFVO is a non-GAAP financial measure used by certain investors to measure the financial performance of companies. Please refer to Appendices C and D of this release for reconciliations of these non-GAAP financial measures to the most directly comparable GAAP measures reflected in the Company's consolidated financial statements.
Adjusted net income attributable to shareholders excludes from net income items of income or loss that are typically excluded by securities analysts in their published estimates of the Company's financial results. The Company believes that certain investors use this information to evaluate the Company's financial performance. Please refer to Appendix A of this release for a reconciliation of this non-GAAP financial measure to the most directly comparable GAAP measure reflected in the Company's consolidated financial statements.
Availability of 2015 Annual Report
The Company filed its 2015 Annual Report on Form 20-F with the U.S. Securities and Exchange Commission (SEC) on April 26, 2016. Copies of this report are available on Teekay Corporation's website, under "Investors - Teekay Corporation - Financials & Presentations", at www.teekay.com. Shareholders may request a printed copy of this Annual Report, including the complete audited financial statements, free of charge by contacting Teekay Corporation's Investor Relations.
Conference Call
The Company plans to host a conference call on Thursday, May 19, 2016 at 1:30 p.m. (ET) to discuss its results for the first quarter 2016. 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) 505-9573 or (416) 204-9498, if outside North America,
and quoting conference ID code 2764696.
-- 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, June 2, 2016. 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 2764696.
About Teekay
Teekay Corporation operates in the marine midstream space through its ownership of the general partners and a portion of the outstanding limited partner interests in Teekay LNG Partners L.P. (NYSE: TGP) and Teekay Offshore Partners L.P. (NYSE: TOO). The general partners own all of the outstanding incentive distribution rights of these entities. In addition, Teekay has a controlling ownership interest in Teekay Tankers Ltd. (NYSE: TNK) and directly owns a fleet of vessels. The combined Teekay entities manage and operate consolidated assets of approximately $13 billion, comprised of approximately 220 liquefied gas, offshore, and conventional tanker assets. With offices in 15 countries and approximately 7,700 seagoing and shore-based employees, Teekay provides a comprehensive set of marine services to the world's leading oil and gas companies.
Teekay's common stock is listed on the New York Stock Exchange where it trades under the symbol "TK".
This news release does not constitute an offer to sell or a solicitation of an offer to buy the securities described herein, nor shall there be any sale of these securities in any state or jurisdiction in which such an offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of any such jurisdiction. The securities offered have not been registered under the U.S. Securities Act of 1933, as amended, or any other securities laws and may not be offered or sold in the United States absent registration or an applicable exemption from registration requirements.
Teekay Parent Free Cash Flow
(in thousands of U.S. dollars, except share and per share data)
----------------------------------------------------------------------------
Three Months Ended
March 31, December 31, September 30,
2016 2015 2015
(unaudited) (unaudited) (unaudited)
----------------------------------------------------------------------------
TEEKAY PARENT GPCO CASH FLOW
Daughter Entities distributions
to Teekay Parent(1)
Limited Partner interests (2)
Teekay LNG 3,529 3,529 17,646
Teekay Offshore 4,203 4,203 21,399
GP interests
Teekay LNG 227 227 8,761
Teekay Offshore 240 240 8,407
Other Dividends
Teekay Tankers (2)(3) 3,635 4,846 1,212
----------------------------------------------------------------------------
Total Daughter Entity
Distributions 11,834 13,045 57,425
Less:
Corporate general and
administrative expenses (4,951) (4,174) (3,628)
----------------------------------------------------------------------------
Total Parent GPCO Cash Flow 6,883 8,871 53,797
----------------------------------------------------------------------------
TEEKAY PARENT OPCO CASH FLOW
Teekay Parent cash flow from
vessel operations (4)
Owned Conventional Tankers 3,365 2,418 2,422
In-Chartered Conventional
Tankers(5) (3,600) (561) (1,385)
FPSOs (3,472) 15,373 (4,071)
Other (6)(7) (2,274) 3,605 22,765
----------------------------------------------------------------------------
Total (8) (5,981) 20,835 19,731
Less:
Net interest expense (9) (14,737) (15,708) (13,656)
Dry docking expenditures - (5,069) (46)
----------------------------------------------------------------------------
Teekay Parent OPCO Cash Flow (20,718) 58 6,029
----------------------------------------------------------------------------
TOTAL TEEKAY PARENT FREE
CASH FLOW (13,835) 8,929 59,826
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Total Teekay Parent
Free Cash Flow per share (0.19) 0.12 0.82
----------------------------------------------------------------------------
Declared dividend per share 0.055 0.055 0.55
----------------------------------------------------------------------------
Coverage Ratio(10) N/A 2.18x 1.49x
----------------------------------------------------------------------------
Weighted-average number of
common shares - Basic 72,742,426 72,708,463 72,706,285
----------------------------------------------------------------------------
-------------------------------------------------------------
Three Months Ended
June 30, March 31,
2015 2015
(unaudited) (unaudited)
-------------------------------------------------------------
TEEKAY PARENT GPCO CASH FLOW
Daughter Entities distributions
to Teekay Parent(1)
Limited Partner interests (2)
Teekay LNG 17,646 17,646
Teekay Offshore 12,819 12,819
GP interests
Teekay LNG 8,684 8,653
Teekay Offshore 5,264 5,264
Other Dividends
Teekay Tankers (2)(3) 881 881
-------------------------------------------------------------
Total Daughter Entity
Distributions 45,294 45,263
Less:
Corporate general and
administrative expenses (4,139) (6,889)
-------------------------------------------------------------
Total Parent GPCO Cash Flow 41,155 38,374
-------------------------------------------------------------
TEEKAY PARENT OPCO CASH FLOW
Teekay Parent cash flow from
vessel operations (4)
Owned Conventional Tankers 4,628 4,291
In-Chartered Conventional
Tankers(5) (1,501) (2,476)
FPSOs 31,698 7,487
Other (6)(7) 2,326 1,381
-------------------------------------------------------------
Total (8) 37,151 10,683
Less:
Net interest expense (9) (28,635) (17,534)
Dry docking expenditures (208) -
-------------------------------------------------------------
Teekay Parent OPCO Cash Flow 8,308 (6,851)
-------------------------------------------------------------
TOTAL TEEKAY PARENT FREE
CASH FLOW 49,463 31,523
-------------------------------------------------------------
-------------------------------------------------------------
Total Teekay Parent
Free Cash Flow per share 0.68 0.43
-------------------------------------------------------------
Declared dividend per share 0.55 0.31625
-------------------------------------------------------------
Coverage Ratio(10) 1.24x 1.36x
-------------------------------------------------------------
Weighted-average number of
common shares - Basic 72,697,121 72,549,068
-------------------------------------------------------------
(1) Daughter dividends and distributions for each quarter consist of the
amount of dividends and distributions received by Teekay Parent in the
following quarter.
(2) Common share/unit dividend/distribution cash flows to Teekay Parent are
based on Teekay Parent's ownership on the ex-dividend date for the
respective publicly-traded subsidiary and period as follows:
----------------------------------------------------------------------------
Three Months Ended
March 31, December 31, September 30,
2016 2015 2015
(unaudited) (unaudited) (unaudited)
----------------------------------------------------------------------------
Teekay LNG
Distribution per common unit $ 0.1400 $ 0.1400 $ 0.7000
Common units owned by Teekay
Parent 25,208,274 25,208,274 25,208,274
----------------------------------------------------------------------------
Total distribution $ 3,529,158 $ 3,529,158 $ 17,645,792
Teekay Offshore
Distribution per common unit $ 0.1100 $ 0.1100 $ 0.5600
Common units owned by Teekay
Parent 38,211,772 38,211,772 38,211,772
----------------------------------------------------------------------------
Total distribution $ 4,203,295 $ 4,203,295 $ 21,398,592
Teekay Tankers
Dividend per share $ 0.09 $ 0.12 $ 0.03
Shares owned by Teekay Parent
(3) 40,387,231 40,387,231 40,387,231
----------------------------------------------------------------------------
Total dividend $ 3,634,851 $ 4,846,468 $ 1,211,617
---------------------------------------------------------------
Three Months Ended
June 30, March 31,
2015 2015
(unaudited) (unaudited)
---------------------------------------------------------------
Teekay LNG
Distribution per common unit $ 0.7000 $ 0.7000
Common units owned by Teekay
Parent 25,208,274 25,208,274
---------------------------------------------------------------
Total distribution $ 17,645,792 $ 17,645,792
Teekay Offshore
Distribution per common unit $ 0.5384 $ 0.5384
Common units owned by Teekay
Parent 23,809,468 23,809,468
---------------------------------------------------------------
Total distribution $ 12,819,018 $ 12,819,018
Teekay Tankers
Dividend per share $ 0.03 $ 0.03
Shares owned by Teekay Parent
(3) 29,364,141 29,364,141
---------------------------------------------------------------
Total dividend $ 880,924 $ 880,924
(3) Includes Class A and Class B shareholdings. Teekay Tankers'
implemented a new dividend policy in December 2015, whereby Teekay
Tankers intends to pay out 30 to 50 percent of its quarterly adjusted
net income.
(4) Please refer to Appendix C for additional financial information on
Teekay Parent's cash flow from vessel operations.
(5) Includes an early termination fee paid to Teekay Offshore of $4.0
million for the three months ended March 31, 2016 in connection with
the early termination of the in-charter contract on the Kilimanjaro
Spirit conventional tanker.
(6) Includes $1.5 million, $1.6 million, $0.7 million and $1.0 million for
the three months ended March 31, 2016, December 31, 2015, September
30, 2015 and June 30, 2015, respectively, relating to 50 percent of
the CFVO from Teekay Parent's conventional tanker commercial
management and technical management operations (Tanker Operations).
Teekay Tankers owns the remaining 50 percent of Tanker Operations.
(7) Includes $1.6 million and $3.2 million of fees earned from managing
vessel transactions for Tanker Investment Ltd. (TIL) for the three
months ended March 31, 2016 and September 30, 2015, respectively, and
$13.9 million of business development fees received from Teekay
Offshore in connection with the Knarr FPSO, UMS and towage
transactions for the three months ended September 30, 2015.
(8) Excludes corporate general and administrative expenses relating to
GPCO.
(9) Excludes realized losses on an interest rate swap related to the debt
facility secured by the Knarr FPSO unit up to commencement of
operations on March 9, 2015 of $3.3 million for the three months ended
March 31, 2015. Please see Appendix D 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.
(10) Coverage ratio is calculated by dividing the Teekay Parent free cash
flow per share by the declared dividend per share.
Teekay Corporation
Summary Consolidated Statements of (Loss) Income
(in thousands of U.S. dollars, except share and per share data)
----------------------------------------------------------------------------
Three Months Ended
March 31, December 31, March 31,
2016 2015 2015
(unaudited) (unaudited) (unaudited)
----------------------------------------------------------------------------
Revenues (1) 641,108 700,106 545,862
Voyage expenses (31,590) (36,292) (25,670)
Vessel operating expenses (215,861) (244,810) (184,203)
Time-charter hire expense (39,603) (40,267) (24,927)
Depreciation and amortization (144,157) (137,785) (112,704)
General and administrative
expenses (32,967) (32,478) (37,954)
Asset impairments (2) - (55,645) (15,496)
(Loss) gain on sale of vessels
and equipment (27,619) (177) 1,643
Restructuring charges (1) (13,986) (1,639) (9,126)
----------------------------------------------------------------------------
Income from vessel operations 135,325 151,013 137,425
Interest expense (72,203) (66,285) (51,346)
Interest income 1,322 1,098 1,530
Realized and unrealized (loss)
gain on derivative instruments
(3) (107,621) 27,101 (83,386)
Equity income (4) 15,417 27,226 20,749
Income tax (expense) recovery (1,076) 18,974 995
Foreign exchange (loss) gain (10,514) 2,117 17,510
Other - net 150 1,744 375
----------------------------------------------------------------------------
Net (loss) income (39,200) 162,988 43,852
Less: Net income attributable to
non-controlling interests (9,584) (124,750) (53,616)
----------------------------------------------------------------------------
Net (loss) income attributable to
shareholders of Teekay
Corporation (48,784) 38,238 (9,764)
----------------------------------------------------------------------------
----------------------------------------------------------------------------
(Loss) income per common share of
Teekay
- Basic ($0.67) $0.53 ($0.13)
- Diluted ($0.67) $0.52 ($0.13)
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Weighted-average number of common
shares outstanding
- Basic 72,742,426 72,708,463 72,549,068
- Diluted 72,742,426 72,886,260 72,549,068
----------------------------------------------------------------------------
----------------------------------------------------------------------------
(1) The restructuring charges for the three months ended March 31, 2016
relate to the closure of an office and seafarers severance amounts
related to a tug business in Western Australia, which was recovered
from the customer. The recovery is included in revenues for the three
months ended March 31, 2016.
(2) The Company recognized asset impairments of $55.6 million for the three
months ended December 31, 2015 relating to the write-downs of two
2000s-built conventional tankers and five 1990s-built shuttle tankers
owned by Teekay Offshore to their estimated fair values, using
appraised values. The write-down of the two conventional tankers was
the result of the expected sale of the vessels and the vessels were
classified as held for sale on Teekay Offshore's consolidated balance
sheet as at December 31, 2015. The write-down of the five shuttle
tankers, which have an average age of 17.5 years, was the result of
changes in Teekay Offshore's expectations of their future
opportunities, primarily due to their advanced age. The Company
recognized asset impairments of $15.5 million for the three months
ended March 31, 2015 related to the impairment of two shuttle tankers
owned by Teekay Offshore. The impairment for the shuttle tankers was
the result of a change in the operating plan for one shuttle tanker and
the expected sale of the other shuttle tanker.
(3) Realized and unrealized (losses) gains related to derivative
instruments that are not designated as hedges for accounting purposes
are included as a separate line item in the statements of (loss)
income. The realized losses relate to the amounts the Company actually
paid to settle such derivative instruments and the unrealized (losses)
gains relate to the change in fair value of such derivative
instruments, as detailed in the table below:
----------------------------------------------------------------------------
Three Months Ended
March 31, December 31, March 31,
2016 2015 2015
(unaudited) (unaudited) (unaudited)
----------------------------------------------------------------------------
Realized losses relating to:
Interest rate swaps (23,180) (26,084) (27,889)
Termination of interest rate
swap agreements (8,140) - -
Foreign currency forward
contracts (4,996) (5,697) (5,428)
----------------------------------------------------------------------------
(36,316) (31,781) (33,317)
----------------------------------------------------------------------------
Unrealized (losses) gains
relating to:
Interest rate swaps (81,054) 58,079 (43,660)
Foreign currency forward
contracts 13,971 1,317 (6,329)
Stock purchase warrants (4,222) (514) (80)
----------------------------------------------------------------------------
(71,305) 58,882 (50,069)
----------------------------------------------------------------------------
Total realized and unrealized
(losses) gains on non-designated
derivative instruments (107,621) 27,101 (83,386)
----------------------------------------------------------------------------
----------------------------------------------------------------------------
(4) The Company's proportionate share of items within equity income as
identified in Appendix A of this release is detailed in the table
below. By excluding these items from equity income, the Company
believes the resulting adjusted equity income is a normalized amount
that can be used to evaluate the financial performance of the Company's
equity accounted investments. Adjusted equity income is a non-GAAP
financial measure.
----------------------------------------------------------------------------
Three Months Ended
March 31, December 31, March 31,
2016 2015 2015
(unaudited) (unaudited) (unaudited)
----------------------------------------------------------------------------
Equity income 15,417 27,226 20,749
Proportionate share of unrealized
losses (gains) on derivative
instruments 3,465 (6,465) 2,422
Other(i) 552 2,537 4,788
----------------------------------------------------------------------------
Equity income adjusted for items in
Appendix A 19,434 23,298 27,959
----------------------------------------------------------------------------
----------------------------------------------------------------------------
(i) Includes Teekay Parent's share of unrealized foreign exchange loss in
Sevan Marine ASA for the three months ended March 31, 2016. Includes
(a) loss on sale of an LPG carrier owned by Teekay LNG's Exmar LPG
BVBA joint venture, (b) Teekay Parent's share of unrealized foreign
exchange loss in Sevan Marine ASA and (c) severance costs in the
Gemini Tankers LLC joint venture for the three months ended December
31, 2015. Includes derecognition of deferred tax asset and unrealized
foreign exchange losses in Sevan Marine ASA for the three months
ended March 31, 2015.
Teekay Corporation
Summary Consolidated Balance Sheets
(in thousands of U.S. dollars)
----------------------------------------------------------------------------
As at As at
March 31, December 31,
2016 2015
(unaudited) (unaudited)
----------------------------------------------------------------------------
ASSETS
Cash and cash equivalents - Teekay Parent 139,888 221,021
Cash and cash equivalents - Teekay LNG 114,145 102,481
Cash and cash equivalents - Teekay Offshore 335,751 258,473
Cash and cash equivalents - Teekay Tankers 68,374 96,417
Other current assets 553,758 497,362
Restricted cash - Teekay Parent 4,234 3,528
Restricted cash - Teekay LNG 106,190 111,519
Restricted cash - Teekay Offshore 22,700 60,520
Restricted cash - Teekay Tankers 1,000 870
Assets held for sale - 55,450
Vessels and equipment - Teekay Parent 730,503 748,963
Vessels and equipment - Teekay LNG 1,737,095 1,683,292
Vessels and equipment - Teekay Offshore 4,250,285 4,348,535
Vessels and equipment - Teekay Tankers 1,746,180 1,767,925
Advances on newbuilding contracts and
conversion costs 836,756 817,878
Derivative assets 10,726 17,924
Investment in equity accounted investees 906,588 905,159
Investment in direct financing leases 674,896 684,129
Other assets 387,769 399,322
Intangible assets 99,766 111,909
Goodwill 176,630 168,571
----------------------------------------------------------------------------
Total assets 12,903,234 13,061,248
----------------------------------------------------------------------------
----------------------------------------------------------------------------
LIABILITIES AND EQUITY
Accounts payable and accrued liabilities 443,554 476,490
Current portion of long-term debt - Teekay
Parent 233,462 249,791
Current portion of long-term debt - Teekay
LNG 199,575 201,743
Current portion of long-term debt - Teekay
Offshore 615,803 485,069
Current portion of long-term debt - Teekay
Tankers 158,346 174,047
Long-term debt - Teekay Parent 605,076 606,607
Long-term debt - Teekay LNG 2,019,645 1,856,593
Long-term debt - Teekay Offshore 2,675,444 2,878,805
Long-term debt - Teekay Tankers 930,077 990,558
Derivative liabilities 681,437 681,623
In-process revenue contracts 143,133 150,799
Other long-term liabilities 329,515 352,378
Redeemable non-controlling interest 254,631 255,671
Equity: Non-controlling interests 2,751,911 2,782,049
Shareholders of Teekay 861,625 919,025
----------------------------------------------------------------------------
Total liabilities and equity 12,903,234 13,061,248
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Net Debt - Teekay Parent(1) 694,416 631,849
Net Debt - Teekay LNG(1) 1,998,885 1,844,336
Net Debt - Teekay Offshore(1) 2,932,796 3,044,881
Net Debt - Teekay Tankers(1) 1,019,049 1,067,318
----------------------------------------------------------------------------
----------------------------------------------------------------------------
(1) Net debt is a non-GAAP financial measure and represents current and
long-term debt less cash and cash equivalents and, if applicable,
restricted cash.
Teekay Corporation
Summary Consolidated Statements of Cash Flows
(in thousands of U.S. dollars)
----------------------------------------------------------------------------
Three Months Ended
March 31, 2016 March 31, 2015
(unaudited) (unaudited)
----------------------------------------------------------------------------
Cash and cash equivalents provided by (used
for)
OPERATING ACTIVITIES
----------------------------------------------------------------------------
Net operating cash flow 147,395 181,668
----------------------------------------------------------------------------
FINANCING ACTIVITIES
Net proceeds from long-term debt 901,348 786,048
Prepayments of long-term debt (931,698) (215,199)
Scheduled repayments of long-term debt (208,096) (109,337)
Decrease (increase) in restricted cash 44,278 (4,452)
Net proceeds from equity issuances of
subsidiaries - 20,280
Distribution from subsidiaries to non-
controlling interests (26,038) (82,136)
Cash dividends paid (3,997) (22,926)
Other (6,681) (1,222)
----------------------------------------------------------------------------
Net financing cash flow (230,884) 371,056
----------------------------------------------------------------------------
INVESTING ACTIVITIES
Expenditures for vessels and equipment (178,480) (665,091)
Proceeds from sale of vessels and equipment 55,270 8,918
Proceeds from sale-lease back of a vessel 179,434 -
Investment in equity accounted investments (1,805) (7,005)
(Advances to) repayments from equity
accounted investees (396) 15,916
Increase in restricted cash - (34,082)
Direct financing lease payments received 9,232 2,527
Other - 3,700
----------------------------------------------------------------------------
Net investing cash flow 63,255 (675,117)
----------------------------------------------------------------------------
Decrease in cash and cash equivalents (20,234) (122,393)
Cash and cash equivalents, beginning of the
period 678,392 806,904
----------------------------------------------------------------------------
Cash and cash equivalents, end of the period 658,158 684,511
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Teekay Corporation
Appendix A - Specific Items Affecting Net (Loss) Income
(in thousands of U.S. dollars, except per share data)
----------------------------------------------------------------------------
Three Months Ended
March 31, 2016 December 31, 2015 March 31, 2015
(unaudited) (unaudited) (unaudited)
----------------------------------------------------------------------------
$ Per $ Per $ Per
Share Share Share
$ (1) $ (1) $ (1)
----------------------------------------------------------------------------
Net (loss) income - GAAP
basis (39,200) 162,988 43,852
Adjust for: Net income
attributable to non-
controlling interests (9,584) (124,750) (53,616)
----------------------------------------------------------------------------
Net (loss) income
attributable to
shareholders of Teekay (48,784) (0.67) 38,238 0.53 (9,764) (0.13)
----------------------------------------------------------------------------
Add (subtract) specific
items affecting net
income:
Unrealized losses
(gains) from
derivative
instruments (2) 76,346 1.05 (65,356) (0.90) 52,491 0.72
Foreign exchange
losses (gains)(3) 5,575 0.08 (7,533) (0.10) (21,673) (0.30)
Net loss (gain) on
sale of vessels(4) 27,390 0.38 1,415 0.02 (1,643) (0.02)
Asset impairments(5) - - 55,645 0.76 15,496 0.21
Restructuring charges,
net of recovery(6) 271 - 1,148 0.02 3,802 0.05
Impact of lease
termination (7) - - 1,450 0.02 - -
Pre-operational costs
(8) 3,603 0.05 2,138 0.03 4,158 0.06
Adjustment to deferred
taxes(9) - - (18,633) (0.26) - -
Other(10) 13,133 0.18 1,578 0.02 4,788 0.07
Non-controlling
interests' share of
items above(11) (83,707) (1.15) 19,718 0.27 (31,925) (0.44)
----------------------------------------------------------------------------
Total adjustments 42,611 0.59 (8,430) (0.12) 25,494 0.35
----------------------------------------------------------------------------
Adjusted net (loss)
income attributable to
shareholders of Teekay (6,173) (0.08) 29,808 0.41 15,730 0.22
----------------------------------------------------------------------------
----------------------------------------------------------------------------
(1) Basic per share amounts.
(2) Reflects the unrealized losses (gains) relating to the change in the
mark-to-market value of derivative instruments that are not designated
as hedges for accounting purposes, including those included in equity
income from joint ventures and hedge ineffectiveness from derivative
instruments designated as hedges for accounting purposes.
(3) Foreign currency exchange losses (gains) primarily relate to the
Company's debt denominated in Euros and Norwegian Kroner (NOK) in
addition to the unrealized losses (gains) on cross currency swaps used
to economically hedge the principal and interest on the NOK bonds.
Nearly all of the Company's foreign currency exchange gains and losses
are unrealized.
(4) Includes the loss on the sale of the Hamilton Spirit and Bermuda
Spirit for the three months ended March 31, 2016, the Company's share
of the loss on sale of an LPG carrier for the three months ended
December 31, 2015, and net gain on sale of a shuttle tanker for the
three months ended March 31, 2015.
(5) Please refer to footnote (1) of the summary consolidated statements of
(loss) income about the asset impairments for the three months ended
December 31, 2015 and March 31, 2015.
(6) Restructuring charges for the three months ended March 31, 2016 and
December 31, 2015 primarily relate to crew redundancy costs. For the
three months ended March 31, 2016, restructuring charges of $13.7
million relating to the closure of an office and seafarers severance
amounts relating to a tug business in Western Australia are excluded
from Appendix A as the costs were recovered from the customer and
included in revenues on the consolidated statements of (loss) income.
Restructuring charges for the three months ended March 31, 2015
primarily related to the reorganization of the Company's marine
operations and corporate shared services.
(7) Relates to the capital lease termination for RasGas II LNG Carriers
for the three months ended December 31, 2015.
(8) Includes costs associated with the delivery deferral of the Stavanger
Spirit UMS and currency forward contracts and interest rate swaps
related to projects during their pre-operational phases for the three
months ended March 31, 2016, December 31, 2015 and March 31, 2015.
(9) Adjustment to deferred taxes primarily relates to a decrease in the
valuation allowance related to certain Norwegian entities and an
increase in deferred income tax asset for one of Teekay Offshore's
Norwegian tax structures for the three months ended December 31, 2015.
(10) Other for the three months ended March 31, 2016 primarily relates to
depreciation expense as a result of the change in the useful life
estimate of the shuttle component of Teekay Offshore's shuttle tankers
from 25 years to 20 years effective January 1, 2016, loss on the
termination of an interest rate swap and Teekay Parent's share of
unrealized foreign exchange losses in Sevan Marine ASA. Other for the
three months ended December 31, 2015 primarily relates to Teekay
Parent's share of unrealized foreign exchange losses in Sevan Marine
ASA and severance costs in the Gemini Tankers LLC joint venture. Other
for the three months ended March 31, 2015 primarily relates to
derecognition of deferred tax asset and unrealized foreign exchange
losses in Sevan Marine ASA.
(11) 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. Items affecting net income include items from the Company's
wholly-owned subsidiaries, its consolidated non-wholly-owned
subsidiaries and its proportionate share of items from equity
accounted investments. The specific items affecting net income are
analyzed to determine whether any of the amounts originated from a
consolidated non-wholly-owned subsidiary. Each amount that originates
from a consolidated non-wholly-owned subsidiary is multiplied by the
non-controlling interests' percentage share in this subsidiary to
arrive at the non-controlling interests' share of the amount.
Teekay Corporation
Appendix B - Supplemental Financial Information
Summary Statement of (Loss) Income for the Three Months Ended March 31, 2016
(in thousands of U.S. dollars)
(unaudited)
----------------------------------------------------------------------------
Teekay Teekay Teekay Teekay
Offshore LNG Tankers Parent
----------------------------------------------------------------------------
Revenues 306,708 95,771 164,950 97,726
Voyage expenses (18,344) (457) (12,823) (880)
Vessel operating expenses (95,172) (21,853) (45,073) (53,763)
Time-charter hire expense (15,322) - (20,716) (30,225)
Depreciation and amortization (74,922) (23,611) (27,067) (18,557)
General and administrative
expenses (14,469) (5,428) (5,433) (7,097)
Loss on sale of vessels and
equipment (180) (27,439) - -
Restructuring charges - - - (13,986)
----------------------------------------------------------------------------
Income (loss) from vessel
operations 88,299 16,983 53,838 (26,782)
Interest expense (36,026) (13,997) (8,271) (17,995)
Interest income 404 602 26 4,376
Realized and unrealized loss on
derivative instruments (60,490) (38,089) (7,781) (1,261)
Equity income (loss) 5,283 9,498 3,814 (193)
Equity in earnings of
subsidiaries (2) - - - (8,089)
Income tax recovery (expense) 2,836 (261) (2,476) (1,175)
Foreign exchange (loss) gain (2,838) (10,118) (163) 2,696
Other - net 9 419 (7) (361)
----------------------------------------------------------------------------
Net (loss) income (2,523) (34,963) 38,980 (48,784)
Less: Net income attributable to
non-controlling interests (3) (1,888) (2,175) - -
----------------------------------------------------------------------------
Net (loss) income attributable
to shareholders/unitholders of
publicly-listed entities (4,411) (37,138) 38,980 (48,784)
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Teekay Corporation
Appendix B - Supplemental Financial Information
Summary Statement of (Loss) Income for the Three Months Ended
March 31, 2016
(in thousands of U.S. dollars)
(unaudited)
----------------------------------------------------------------
Consolidation
Adjustments(1) Total
----------------------------------------------------------------
Revenues (24,047) 641,108
Voyage expenses 914 (31,590)
Vessel operating expenses - (215,861)
Time-charter hire expense 26,660 (39,603)
Depreciation and amortization - (144,157)
General and administrative
expenses (540) (32,967)
Loss on sale of vessels and
equipment - (27,619)
Restructuring charges - (13,986)
----------------------------------------------------------------
Income (loss) from vessel
operations 2,987 135,325
Interest expense 4,086 (72,203)
Interest income (4,086) 1,322
Realized and unrealized loss on
derivative instruments - (107,621)
Equity income (loss) (2,985) 15,417
Equity in earnings of
subsidiaries (2) 8,089 -
Income tax recovery (expense) - (1,076)
Foreign exchange (loss) gain (91) (10,514)
Other - net 90 150
----------------------------------------------------------------
Net (loss) income 8,090 (39,200)
Less: Net income attributable to
non-controlling interests (3) (5,521) (9,584)
----------------------------------------------------------------
Net (loss) income attributable
to shareholders/unitholders of
publicly-listed entities 2,569 (48,784)
----------------------------------------------------------------
----------------------------------------------------------------
(1) Consolidation Adjustments column includes adjustments which eliminate
transactions between subsidiaries (a) Teekay Offshore, Teekay LNG and
Teekay Tankers and (b) Teekay Parent and results from Tanker
Operations.
(2) Teekay Corporation's proportionate share of the net earnings of its
publicly-traded subsidiaries.
(3) Net income attributable to non-controlling interests in the Teekay
Offshore and Teekay LNG columns represent the joint venture partners'
share of the net income or loss of their respective joint ventures. Net
income attributable to non-controlling interest in the Consolidation
Adjustments column represents the public's share of the net income of
Teekay's publicly-traded subsidiaries.
Teekay Corporation
Appendix C - Supplemental Financial Information
Teekay Parent Summary Operating Results
For the Three Months Ended March 31, 2016
(in thousands of U.S. dollars)
(unaudited)
----------------------------------------------------------------------------
Owned In-Chartered
Conventional Conventional
Tankers Tankers FPSOs
----------------------------------------------------------------------------
Revenues 4,452 9,598 55,206
Voyage expenses (95) (3) (9)
Vessel operating expenses (952) (1,464) (44,848)
Time-charter hire expense(2) - (11,502) (6,433)
Depreciation and amortization (870) - (17,798)
General and administrative expenses (40) (229) (3,547)
Restructuring charges - - (271)
----------------------------------------------------------------------------
Income (loss) from vessel
operations 2,495 (3,600) (17,700)
----------------------------------------------------------------------------
Reconciliation of income (loss) from vessel operations to cash flow from
vessel operations
Income (loss) from vessel
operations 2,495 (3,600) (17,700)
Depreciation and amortization 870 - 17,798
Amortization of in-process revenue
contracts and other - - (1,483)
Realized losses from the
settlements of non-designated
derivative instruments - - (2,087)
----------------------------------------------------------------------------
CFVO - Consolidated(3) 3,365 (3,600) (3,472)
CFVO - Equity Investments(4) 2,389 - (481)
----------------------------------------------------------------------------
CFVO - Total 5,754 (3,600) (3,953)
----------------------------------------------------------------------------
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Teekay
Corporate Parent
Other (1) G&A Total
----------------------------------------------------------------------------
Revenues 28,470 - 97,726
Voyage expenses (773) - (880)
Vessel operating expenses (6,499) - (53,763)
Time-charter hire expense(2) (12,290) - (30,225)
Depreciation and amortization 111 - (18,557)
General and administrative expenses 1,670 (4,951) (7,097)
Restructuring charges (13,715) - (13,986)
----------------------------------------------------------------------------
Income (loss) from vessel
operations (3,026) (4,951) (26,782)
----------------------------------------------------------------------------
Reconciliation of income (loss) from vessel operations to cash flow from
vessel operations
Income (loss) from vessel
operations (3,026) (4,951) (26,782)
Depreciation and amortization (111) - 18,557
Amortization of in-process revenue
contracts and other (630) - (2,113)
Realized losses from the
settlements of non-designated
derivative instruments - - (2,087)
----------------------------------------------------------------------------
CFVO - Consolidated(3) (3,767) (4,951) (12,425)
CFVO - Equity Investments(4) 1,417 - 3,325
----------------------------------------------------------------------------
CFVO - Total (2,350) (4,951) (9,100)
----------------------------------------------------------------------------
----------------------------------------------------------------------------
(1) Includes the results of two chartered-in LNG carriers owned by Teekay
LNG and two chartered-in FSO units owned by Teekay Offshore.
(2) The In-Chartered Conventional Tankers segment includes an early
termination fee paid to Teekay Offshore of $4.0 million in connection
with the early termination of the in-charter contract on the
Kilimanjaro Spirit conventional tanker.
(3) 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 March
31, 2016, Teekay Parent received cash distributions and dividends from
these subsidiaries totaling $11.8 million. The distributions and
dividends received by Teekay Parent include, among others, those made
with respect to its general partner interests in Teekay Offshore and
Teekay LNG. Please refer to Teekay Parent's free cash flow summary on
Page 9 of this release for further details.
(4) Please see Appendix D 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.
Teekay Corporation
Appendix D - Reconciliation of Non-GAAP Financial Measures
Cash Flow from Vessel Operations - Consolidated
(in thousands of U.S. dollars)
----------------------------------------------------------------------------
Three Months Ended
March 31, December 31, March 31,
2016 2015 2015
(unaudited) (unaudited) (unaudited)
----------------------------------------------------------------------------
Income from vessel operations 135,325 151,013 137,425
Depreciation and amortization 144,157 137,785 112,704
Amortization of in process
revenue contracts and other (6,367) (6,488) (6,391)
Realized losses from the
settlements of non-designated
derivative instruments (4,851) (5,295) (4,870)
Loss on sale of vessels and
equipment 27,619 177 -
Asset impairments - 55,645 13,853
Cash flow from time-charter
contracts (1), net of revenue
accounted for as direct finance
leases 7,299 6,586 5,547
----------------------------------------------------------------------------
CFVO - Consolidated 303,182 339,423 258,268
CFVO - Equity Investments (see
Appendix D) 55,857 61,973 62,587
----------------------------------------------------------------------------
CFVO - Total 359,039 401,396 320,855
----------------------------------------------------------------------------
----------------------------------------------------------------------------
(1) Teekay LNG's charter contracts for two of its Suezmax tankers, the
Bermuda Spirit and Hamilton Spirit, were amended in 2012, which had the
effect of reducing the daily charter rates by $12,000 per day for
duration of 24 months ending September 30, 2014. The cash impact of the
change in hire rates is not fully reflected in Teekay LNG's statements
of (loss) income and comprehensive (loss) income as the change in the
lease payments is being recognized on a straight-line basis over the
term of the lease. In addition, during the three months ended March 31,
2016, the charterer of these two Suezmax tankers exercised its options
permitted under the charter contract to purchase both vessels and as a
result, the charter contracts have been reclassified as sales-type
leases. The Bermuda Spirit was sold on April 15, 2016 and the Hamilton
Spirit was sold on May 17, 2016.
Teekay Corporation
Appendix D - Reconciliation of Non-GAAP Financial Measures
Cash Flow from Vessel Operations - Equity Accounted Vessels
(in thousands of U.S. dollars)
----------------------------------------------------------------------------
Three Months Ended
March 31, 2016 December 31, 2015 March 31, 2015
(unaudited) (unaudited) (unaudited)
----------------------------------------------------------------------------
Company's Company's Company's
At Portion At Portion At Portion
100% (1) 100% (2) 100% (3)
----------------------------------------------------------------------------
Revenues 237,646 95,492 270,717 105,188 263,322 109,287
Vessel and other
operating
expenses (96,681) (38,351) (108,285) (41,579) (110,981) (47,848)
Depreciation and
amortization (39,140) (16,878) (48,511) (20,547) (36,572) (16,207)
Gain (loss) on
sale of vessels 1,228 234 (2,455) (1,228) - -
----------------------------------------------------------------------------
Income from
vessel
operations of
equity
accounted
vessels 103,053 40,497 111,466 41,834 115,769 45,232
Interest expense (27,580) (11,395) (29,199) (11,932) (28,591) (12,205)
Realized and
unrealized
(loss) gain on
derivative
instruments (21,379) (7,179) 3,329 597 (19,784) (6,997)
Other - net (7,878) (3,697) (394) (243) (10,541) (4,748)
----------------------------------------------------------------------------
Net income of
equity
accounted
vessels 46,216 18,226 85,202 30,256 56,853 21,282
Pro forma equity
income from
Tanker
Operations - (2,809) - (3,030) - (533)
----------------------------------------------------------------------------
Equity income of
equity
accounted
vessels 46,216 15,417 85,202 27,226 56,853 20,749
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Income from
vessel
operations of
equity
accounted
vessels 103,053 40,497 111,466 41,834 115,769 45,232
Depreciation and
amortization 39,140 16,878 48,511 20,547 36,572 16,207
(Gain) loss on
sale of vessels (1,228) (234) 2,455 1,228 - -
Cash flow from
time-charter
contracts, net
of revenue
accounted for
as direct
finance lease 8,786 3,186 8,631 3,135 8,584 3,134
Amortization of
in-process
revenue
contracts and
other (2,899) (1,483) (3,176) (1,623) (3,959) (2,013)
----------------------------------------------------------------------------
Cash flow from
vessel
operations of
equity
accounted
vessels(4) 146,852 58,844 167,887 65,121 156,966 62,560
Pro forma CFVO
from Tanker
Operations(5) - (2,987) - (3,148) - 27
----------------------------------------------------------------------------
Cash flow from
vessel
operations of
equity
accounted
vessels(4) 146,852 55,857 167,887 61,973 156,966 62,587
----------------------------------------------------------------------------
----------------------------------------------------------------------------
(1) The Company's proportionate share of its equity accounted vessels and
other investments ranges from 19 percent to 52 percent.
(2) The Company's proportionate share of its equity accounted vessels and
other investments ranges from 18 percent to 52 percent.
(3) The Company's proportionate share of its equity accounted vessels and
other investments ranges from 16 percent to 52 percent.
(4) CFVO from equity accounted vessels represents the Company's
proportionate share of CFVO from its equity accounted vessels and other
investments.
(5) Pro forma CFVO from Tanker Operations represents the Company's 100
percent CFVO from Tanker Operations as Teekay Parent and Teekay Tankers
each account for their 50 percent interest in Tanker Operations as an
equity-accounted investment. Upon consolidation of Teekay Tankers into
Teekay, the results of Tanker Operations are accounted for on a
consolidated basis.
Teekay Corporation
Appendix D - Reconciliation of Non-GAAP Financial Measures
Cash Flow from Vessel Operations - Teekay Parent
(in thousands of U.S. dollars)
----------------------------------------------------------------------------
Three Months Ended December 31, 2015
(unaudited)
----------------------------------------------------------------------------
Owned In-chartered
Conventional Conventional
Tankers Tankers FPSOs
----------------------------------------------------------------------------
Teekay Parent income (loss) from
vessel operations 1,705 (561) (71)
Depreciation and amortization 713 - 17,768
Loss on sale of vessels and
equipment - - 948
Amortization of in-process revenue
contracts and other - - (1,483)
Realized losses from the settlements
of non-designated foreign currency
derivative instruments - - (1,789)
----------------------------------------------------------------------------
Cash flow from vessel operations -
Teekay Parent 2,418 (561) 15,373
----------------------------------------------------------------------------
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Three Months Ended December 31, 2015
(unaudited)
----------------------------------------------------------------------------
Teekay
Corporate Parent
Other G&A Total
----------------------------------------------------------------------------
Teekay Parent income (loss) from
vessel operations (1,042) (4,174) (4,143)
Depreciation and amortization (113) - 18,368
Loss on sale of vessels and
equipment - - 948
Amortization of in-process revenue
contracts and other 3,186 - 1,703
Realized losses from the settlements
of non-designated foreign currency
derivative instruments - - (1,789)
----------------------------------------------------------------------------
Cash flow from vessel operations -
Teekay Parent 2,031 (4,174) 15,087
----------------------------------------------------------------------------
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Three Months Ended September 30, 2015
(unaudited)
----------------------------------------------------------------------------
Owned In-chartered
Conventional Conventional
Tankers Tankers FPSOs
----------------------------------------------------------------------------
Teekay Parent income (loss) from
vessel operations 1,709 (1,385) (18,012)
Depreciation and amortization 713 - 17,610
Amortization of in-process revenue
contracts and other - - (1,483)
Realized losses from the settlements
of non-designated foreign currency
derivative instruments - - (2,186)
----------------------------------------------------------------------------
Cash flow from vessel operations -
Teekay Parent 2,422 (1,385) (4,071)
----------------------------------------------------------------------------
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Three Months Ended September 30, 2015
(unaudited)
----------------------------------------------------------------------------
Teekay
Corporate Parent
Other G&A Total
----------------------------------------------------------------------------
Teekay Parent income (loss) from
vessel operations 22,567 (3,628) 1,251
Depreciation and amortization (210) - 18,113
Amortization of in-process revenue
contracts and other (326) - (1,809)
Realized losses from the settlements
of non-designated foreign currency
derivative instruments - - (2,186)
----------------------------------------------------------------------------
Cash flow from vessel operations -
Teekay Parent 22,031 (3,628) 15,369
----------------------------------------------------------------------------
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Three Months Ended June 30, 2015
(unaudited)
----------------------------------------------------------------------------
Owned In-chartered
Conventional Conventional
Tankers Tankers FPSOs
----------------------------------------------------------------------------
Teekay Parent income (loss) from
vessel operations 3,915 (1,501) 8,677
Depreciation and amortization 713 - 35,298
Amortization of in-process revenue
contracts and other - - (10,619)
Realized losses from the settlements
of non-designated foreign currency
derivative instruments - - (1,658)
----------------------------------------------------------------------------
Cash flow from vessel operations -
Teekay Parent 4,628 (1,501) 31,698
----------------------------------------------------------------------------
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Three Months Ended June 30, 2015
(unaudited)
----------------------------------------------------------------------------
Teekay
Corporate Parent
Other G&A Total
----------------------------------------------------------------------------
Teekay Parent income (loss) from
vessel operations 1,480 (4,139) 8,432
Depreciation and amortization (112) - 35,899
Amortization of in-process revenue
contracts and other - - (10,619)
Realized losses from the settlements
of non-designated foreign currency
derivative instruments - - (1,658)
----------------------------------------------------------------------------
Cash flow from vessel operations -
Teekay Parent 1,368 (4,139) 32,054
----------------------------------------------------------------------------
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Three Months Ended March 31, 2015
(unaudited)
----------------------------------------------------------------------------
Owned In-chartered
Conventional Conventional
Tankers Tankers FPSOs
----------------------------------------------------------------------------
Teekay Parent income (loss) from
vessel operations 3,578 (2,476) (8,139)
Depreciation and amortization 713 - 21,259
Amortization of in-process revenue
contracts and other - - (3,457)
Realized losses from the settlements
of non-designated foreign currency
derivative instruments - - (2,176)
----------------------------------------------------------------------------
Cash flow from vessel operations -
Teekay Parent 4,291 (2,476) (7,487)
----------------------------------------------------------------------------
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Three Months Ended March 31, 2015
(unaudited)
----------------------------------------------------------------------------
Teekay
Corporate Parent
Other G&A Total
----------------------------------------------------------------------------
Teekay Parent income (loss) from
vessel operations 937 (6,889) (12,989)
Depreciation and amortization (113) - 21,859
Amortization of in-process revenue
contracts and other 570 - (2,887)
Realized losses from the settlements
of non-designated foreign currency
derivative instruments - - (2,176)
----------------------------------------------------------------------------
Cash flow from vessel operations -
Teekay Parent 1,394 (6,889) 3,807
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Teekay Corporation
Appendix D - Reconciliation of Non-GAAP Financial Measures
Net Interest Expense - Teekay Parent
(in thousands of U.S. dollars)
----------------------------------------------------------------------------
Three Months Ended
March 31, December 31, September 30,
2016 2015 2015
(unaudited) (unaudited) (unaudited)
----------------------------------------------------------------------------
Interest expense (72,203) (66,285) (62,450)
Interest income 1,322 1,098 2,161
----------------------------------------------------------------------------
Interest expense net of interest
income - consolidated (70,881) (65,187) (60,289)
Less:
Non-Teekay Parent interest expense
net of interest income (57,262) (50,688) (47,925)
----------------------------------------------------------------------------
Interest expense net of interest
income - Teekay Parent (13,619) (14,499) (12,364)
Add:
Teekay Parent realized losses on
interest rate swaps (1) (1,118) (1,209) (1,292)
------------------------------------------
Net interest expense - Teekay
Parent (14,737) (15,708) (13,656)
----------------------------------------------------------------------------
----------------------------------------------------------------------------
------------------------------------------------------------------
Three Months Ended
June 30, March 31,
2015 2015
(unaudited) (unaudited)
------------------------------------------------------------------
Interest expense (62,388) (51,346)
Interest income 1,199 1,530
------------------------------------------------------------------
Interest expense net of interest
income - consolidated (61,189) (49,816)
Less:
Non-Teekay Parent interest expense
net of interest income (38,215) (34,753)
------------------------------------------------------------------
Interest expense net of interest
income - Teekay Parent (22,974) (15,063)
Add:
Teekay Parent realized losses on
interest rate swaps (1) (5,661) (2,471)
--------------------------------
Net interest expense - Teekay
Parent (28,635) (17,534)
------------------------------------------------------------------
------------------------------------------------------------------
(1) Realized losses on interest rate swaps exclude realized losses of $3.3
million for the three months ended March 31, 2015 on the interest rate
swap related to the debt facility secured by the Knarr FPSO.
Forward-Looking Statements
This release contains forward-looking statements (as defined in Section 21E of the Securities Exchange Act of 1934, as amended) which reflect management's current views with respect to certain future events and performance, including statements regarding: the timing and completion of Teekay Parent's financing initiatives and their impact on Teekay Parent's financial position, including, among other things, plans to refinance existing debt, sell Teekay Parent's interest in three Infield Support Vessel Tugs and issue equity securities; the timing and completion of financing initiatives to address Teekay Offshore's medium-term funding needs and their impact on Teekay Offshore's financial position, including, among other things, plans to refinance and access additional debt, extend the maturities to late-2018 for two NOK senior unsecured bonds, issue equity securities and defer deliveries of two units for maintenance and safety (UMS); the impact of the long-term plant financing for the Yamal LNG Project on the financing of Teekay LNG's ARC7 Ice-Class LNG carrier newbuildings; the impact on Teekay Tankers' debt maturity profile and financial flexibility as a result of the $900 million long-term debt facility; the sale of the Hamilton Spirit; the impact of growth projects on Teekay Group's future cash flow from vessel operations; the replacement of the Arendal Spirit UMS gangway and timing of recommencing operations; and the interest of current and potential customers in chartering the Varg FPSO. 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: Teekay Parent's ability to complete its financing initiatives; Teekay Offshore's ability to complete its financing initiatives, including delivery deferrals for the UMS newbuildings to address Teekay Offshore's medium-term funding needs, including financing for existing growth projects;
failure of lenders, bondholders, investors or other third parties to approve or agree to the proposed terms of the financing initiatives of Teekay Parent and Teekay Offshore; failure to achieve or the delay in achieving expected benefits of such financing initiatives; changes in production of, or demand for oil, petroleum products, LNG and LPG, either generally or in particular regions; greater or less than anticipated levels of newbuilding orders or greater or less than anticipated rates of vessel scrapping; changes in trading patterns significantly affecting overall vessel tonnage requirements; changes in applicable industry laws and regulations and the timing of implementation of new laws and regulations; changes in the typical seasonal variations in tanker charter rates; changes in the offshore production of oil or demand for shuttle tankers, FSOs, FPSOs, UMS, and towage vessels; changes in oil production and the impact on the Company's tankers and offshore units; fluctuations in global oil prices; trends in prevailing charter rates for the Company's vessels and offshore unit contract renewals; the potential for early termination of long-term contracts and inability of the Company to renew or replace long-term contracts; the inability of charterers to make future charter payments; potential shipyard and project construction delays, newbuilding specification changes or cost overruns; costs relating to projects; potential delays related to the Arendal Spirit UMS recommencing operations; failure by Teekay Offshore to secure a new charter contract for the Varg FPSO; delays in commencement of operations of FPSO and FSO units at designated fields; changes in the Company's expenses; 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, 2015. The Company expressly disclaims any obligation or undertaking to release publicly any updates or revisions to any forward-looking statements contained herein to reflect any change in the Company's expectations with respect thereto or any change in events, conditions or circumstances on which any such statement is based.
Contacts: For Investor Relations Enquiries: Ryan Hamilton +1 (604) 844-6654 www.teekay.com
Source: Teekay Corporation