HAMILTON, BERMUDA--(Marketwire - May 12, 2011) - Teekay Corporation (NYSE:TK) -
Highlights
-- First quarter 2011 cash flow from vessel operations of $136.4 million.
-- First quarter 2011 adjusted net loss attributable to stockholders of
Teekay of $27.9 million, or $0.39 per share (excluding specific items
which decreased GAAP net income by $1.8 million, or $0.02 per share).
-- Completed sale of remaining 49 percent interest in Teekay Offshore
Operating L.P. to Teekay Offshore Partners for $390 million; Teekay
Offshore increased cash distribution by 5.3 percent.
-- Agreed to sell 33 percent interest in four Angola LNG carrier
newbuildings to Teekay LNG Partners upon their respective deliveries in
2011 and early 2012.
-- Entered into joint venture agreement with Odebrecht to jointly pursue
FPSO business in Brazil.
-- Ordered newbuilding FPSO conditional on finalizing a long-term charter
contract in the North Sea.
-- Total consolidated liquidity of $2.2 billion as at March 31, 2011, of
which $1.1 billion at Teekay Parent.
-- As of May 11, 2011, 2.5 million ($82 million) of Teekay Corporation
shares repurchased under existing $200 million authorization (1.1
million shares or $38 million since February 23, 2011).
Teekay Corporation (Teekay or the Company) (NYSE:TK) today reported an adjusted net loss attributable to stockholders of Teekay(1) of $27.9 million, or $0.39 per share, for the quarter ended March 31, 2011, compared to adjusted net loss of $3.9 million, or $0.05 per share, attributable to the stockholders of Teekay 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 decreasing GAAP net income by $1.8 million (or $0.02 per share) for the three months ended March 31, 2011 and decreasing GAAP net income by $10.1 million (or $0.14 per share) for the three months ended March 31, 2010, as detailed in Appendix A to this release. Including these items, the Company reported on a GAAP basis, net loss attributable to the stockholders of Teekay of $29.7 million, or $0.41 per share, for the quarter ended March 31, 2011, compared to net loss attributable to the stockholders of Teekay of $14.0 million, or $0.19 per share, for the same period of the prior year. Net revenues(2) for the first quarter of 2011 were $442.9 million, compared to $498.9 million for the same period of the prior year.
On April 4, 2011, the Company declared a cash dividend on its common stock of $0.31625 per share for the quarter ended March 31, 2011. The cash dividend was paid on April 29, 2011, to all shareholders of record on April 15, 2011.
(1) Adjusted net income (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).
(2) 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 a non-GAAP financial measure used by certain investors to measure the financial performance of shipping companies. Please see the Company's web site at www.teekay.com for a reconciliation of this non-GAAP measure as used in this release to the most directly comparable financial measure under GAAP.
"During the first quarter and second quarter to date we have seen strong business development activity across all of our businesses, led by our offshore business," commented Peter Evensen, Teekay Corporation's President and Chief Executive Officer. "Based on the recent high pace of offshore project tendering and asset acquisition opportunities, we remain optimistic about the prospects of our offshore business and are actively pursuing several opportunities in the North Sea and Brazil offshore markets. Earlier this week, we signed a conditional contact with Samsung to construct a newbuilding FPSO, subject to finalizing an operating contract with a major oil and gas company for a new North Sea FPSO project. In Brazil, we recently entered into a joint venture agreement with Brazil-based Odebrecht to jointly pursue FPSO opportunities in the growing Brazilian offshore market."
"We have also seen a pick-up in the global LNG trade with several new projects scheduled to come on-line in the next few years after a quiet period following the global financial crisis," Mr. Evensen continued. "The devastating earthquake and tsunami in Japan has resulted in a renewed global focus on LNG and an increase in LNG carrier spot rates, which has helped us to secure new short-term charter contracts on our two smaller LNG carriers, the Arctic Spirit and Polar Spirit, at attractive rates. While all our other gas carriers are chartered-out on long-term fixed-rate contracts, we believe that a tighter LNG spot vessel supply-demand balance will lead to an increase in LNG contract opportunities."
"Finally, in our conventional tanker business, we realized a slight improvement in average spot tanker rates in the first quarter compared to the previous quarter, due primarily to the short-term rate spikes that occurred in late February at the onset of the conflict in Libya. However, based on the projected tanker supply growth, we continue to expect that 2011 will be a challenging year for spot tanker rates. We believe that a period of weak spot tanker rates in the near-term will be a positive for the longer-term balance of tanker supply and demand. In anticipation of this near-term weakness, Teekay has reduced its spot tanker exposure significantly over the past two years and additional in-chartered vessels are scheduled to redeliver over the next 18 months, further reducing our spot tanker exposure and our cash flow breakeven level."
Mr. Evensen added, "I am also pleased to note that we continue to return capital to shareholders, making steady progress under our share repurchase program. Since November 2010, we have repurchased over $82 million of our shares under our existing $200 million authorization, of which approximately $38 million has occurred since the end of February 2011."
Recent Offshore Business Developments
Teekay recently entered into a joint venture agreement with Odebrecht Oil & Gas S.A. (a member of the Odebrecht group) to jointly pursue FPSO projects in Brazil. Teekay is currently working with Odebrecht on potential project opportunities and intends for Odebrecht to be a 50 percent partner in the Tiro Sidon FPSO project. Odebrecht is a well-established Brazil-based company that operates in the engineering and construction, petrochemical, bioenergy, energy, oil and gas, real estate and environmental engineering sectors, with over 120,000 employees and a presence in over 20 countries.
In addition, Teekay has signed a Letter of Intent with a major oil and gas company to provide a new harsh weather FPSO which will operate in the North Sea. Over the past several months, the Company has been involved in the front-end engineering and design (FEED) study for this project and is currently working torwards finalizing a contract with the customer. In connection with this project, Teekay recently signed a conditional contract with Samsung Heavy Industries (Samsung) to construct a newbuilding FPSO unit.
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, excluding results attributed to Teekay Offshore, Teekay LNG and Teekay Tankers, referred to herein as Teekay Parent. 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 March 31, 2011
-------------------------------------------------------------------
(unaudited)
(in thousands Consoli- Teekay
of U.S. Teekay Teekay dation Corporation
doll- Offshore Teekay LNG Tankers Teekay Adjust- Consol-
ars) Partners LP Partners LP Ltd. Parent ments idated
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Net
revenues 208,306 92,849 31,134 162,465 (51,856) 442,898
----------------------------------------------------------------------------
Vessel
oper-
ating
expense 75,130 20,807 9,602 56,038 - 161,577
Time-
charter
hire
expense 20,270 - - 94,617 (51,856) 63,031
Depreci-
ation and
amorti-
zation 45,570 22,349 10,784 26,335 - 105,038
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Cash flow
from
vessel
oper-
ation(1)(2) 91,995 67,075 18,863 (41,532)(3) - 136,401
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Net
debt(4) 1,681,814 1,503,799 330,310 524,130 - 4,040,053
----------------------------------------------------------------------------
----------------------------------------------------------------------------
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Three Months Ended March 31, 2010
-------------------------------------------------------------------
(unaudited)
(in Consoli- Teekay
thousands Teekay Teekay dation Corporation
of U.S. Offshore Teekay LNG Tankers Teekay Adjust- Consol-
dollars) Partners LP Partners LP Ltd. Parent ments idated
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Net
revenues 198,625 92,351 38,285 213,122 (43,532) 498,851
----------------------------------------------------------------------------
Vessel
oper-
ating
expense 63,388 21,028 11,903 58,216 - 154,535
Time-
charter
hire
expense 25,038 - - 96,271 (43,532) 77,777
Depreci-
ation and
amortization 45,008 22,156 11,634 29,432 - 108,230
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Cash flow
from
vessel
oper-
ation(1)(2) 89,113 62,816 16,108 35,715 (3) - 203,752
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Net
debt(4) 1,542,028 1,526,528 292,176 703,317 - 4,064,049
----------------------------------------------------------------------------
----------------------------------------------------------------------------
(1) Cash flow from vessel operations represents income from vessel
operations before depreciation and amortization expense, vessel write-
downs, gains and losses on the sale of vessels and unrealized gains
and losses relating to derivatives, but includes realized gains and
losses on the settlement of foreign currency forward contracts. 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 the Company's Web site at http://www.teekay.com/
for a reconciliation of this non-GAAP measure as used in this release
to the most directly comparable GAAP financial measure.
(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.
(3) In addition to Teekay Parent's cash flow from vessel operations,
Teekay Parent also receives cash dividends and distributions from its
daughter public companies. For the three months ended March 31, 2011
and 2010, Teekay Parent received daughter company dividends and
distributions totaling $36.5 million and $52.2 million, respectively.
The dividends and distributions received by Teekay Parent include
those made with respect to its general partner interests in Teekay
Offshore and Teekay LNG and its 49 percent interest in Teekay Offshore
Operating L.P., which is controlled by Teekay Offshore, prior to the
sale of this interest to Teekay Offshore on March 8, 2011. Please
refer to Appendix D to this release for further details.
(4) Net debt represents current and long-term debt less cash and, if
applicable, current and long-term restricted cash.
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 36 shuttle tankers (including five chartered-in vessels and one committed newbuilding under construction), two floating, production, storage and offloading (FPSO) units, five floating storage and offtake (FSO) units and 11 conventional oil tankers. Teekay Offshore also has the right to participate in certain other FPSO and vessel opportunities. As at March 31, 2011, Teekay Parent owned a 36.9 percent interest in Teekay Offshore (including the 2 percent sole general partner interest).
Cash flow from vessel operations from Teekay Offshore increased to $92.0 million in the first quarter of 2011, from $89.1 million in the same period of the prior year. This increase was primarily due to the acquisition of the Amundsen Spirit, the Nansen Spirit and the Cidade de Rio das Ostras FPSO unit on October 1, 2010, and lower time-charter hire expenses resulting from the redelivery of two in-chartered vessels to their owners. This was partially offset by lower revenue resulting from fewer revenue days from vessels operating under contracts of affreightment and $3.9 million of restructuring charges incurred during the quarter in connection with the sale of a FSO unit and a redelivered vessel.
On March 8, 2011, Teekay Offshore acquired from Teekay the remaining 49 percent interest in Teekay Offshore Operating L.P. (OPCO) for $390 million. Teekay Offshore financed the acquisition through a combination of $175 million in cash (less $15 million in distributions made by OPCO to Teekay between December 31, 2010 and the date of acquisition), and the remainder in the form of the issuance of 7.6 million common units and associated General Partner interest to Teekay in a private placement.
For the first quarter of 2011, Teekay Offshore increased its quarterly distribution by 5.3 percent, to $0.50 per unit. As a result, the cash distribution received by Teekay Parent based on its common unit ownership and general partnership interest in Teekay Offshore totaled $13.4 million for the first quarter of 2011, as detailed in Appendix D to this release.
Teekay LNG Partners L.P.
Teekay LNG provides liquefied natural gas (LNG), liquefied petroleum gas (LPG) and crude oil marine transportation services under long-term, fixed-rate time-charter contracts with major energy and utility companies through its current fleet of 17 LNG carriers, two LPG carriers and 11 conventional tankers. In addition, Teekay LNG has agreed to acquire one newbuilding LPG carrier from a subsidiary of IM Skaugen (Skaugen) in 2011, two newbuilding LPG/Multigas carriers from Teekay Parent in 2011 and a 33 percent interest in four newbuilding LNG carriers from Teekay Parent in 2011 through early 2012, upon their respective delivery dates. Teekay Parent currently owns a 43.6 percent interest in Teekay LNG (including the 2 percent sole general partner interest).
Cash flow from vessel operations from Teekay LNG during the first quarter of 2011, increased to $67.1 million from $62.8 million in the same period of the prior year. This increase was primarily due to the acquisition of two Suezmax tankers and one Handymax tanker from Teekay in the first quarter of 2010 and fewer off-hire days in the first quarter of 2011 compared to the same period of the prior year, partially offset by the sale of the Dania Spirit LPG carrier in November 2010.
In March 2011, Teekay LNG agreed to acquire Teekay Parent's 33 percent interest in four LNG newbuildings upon their respective delivery dates in 2011 and early 2012. The vessels will each be chartered-out to the Angola LNG Project, a consortium which includes subsidiaries of Chevron, Sonangol, BP, Total and ENI, for a period of 20 years concurrent with their respective deliveries.
In April 2011, Teekay LNG completed a public offering of 4.3 million common units, which provided net proceeds to the partnership of approximately $162 million (including 551,800 common units issued upon the partial exercise of the underwriter's overallotment option and the general partner's proportionate capital contribution). The net proceeds from the offering were used to repay a portion of the partnership's revolving credit facilities, which may be redrawn in the future to fund the equity component of the partnership's purchase of the 33 percent interest in the four Angola LNG carrier newbuildings, as well as fund potential acquisition opportunities.
For the first quarter of 2011, Teekay LNG's quarterly distribution was $0.63 per unit. As a result, the cash distribution received by Teekay Parent based on its common unit ownership and general partnership interest in Teekay LNG totaled $19.1 million for the first quarter of 2011 as detailed in Appendix D to this release.
Teekay Tankers Ltd.
Teekay Tankers currently owns a fleet of nine Aframax tankers and six Suezmax tankers. In addition, Teekay Tankers owns a 50 percent interest in a VLCC newbuilding and has invested $115 million in 3-year first priority mortgage loans secured by two VLCC newbuildings which yield an average of 10 percent per annum. Nine of the 15 vessels are currently employed on fixed-rate time charters, generally ranging from one to three years in initial duration, with the remaining vessels trading in Teekay's spot tanker pools. Based on the existing fleet employment profile, Teekay Tankers has fixed-rate coverage of approximately 60 percent for the remaining three quarters of fiscal 2011. Teekay Parent currently owns a 26.0 percent interest in Teekay Tankers (including 100 percent of the outstanding Class B common shares, which together with its current ownership of Class A common shares, provides Teekay voting control of Teekay Tankers).
Cash flow from vessel operations from Teekay Tankers increased to $18.9 million in the first quarter of 2011, from $16.1 million in the same period of the prior year, primarily due to an increase in Teekay Tankers' average fleet size and the interest income from its investment in the VLCC mortgage loans. This was partially offset by lower average realized tanker rates for its time-charter and spot fleets during the first quarter of 2011, compared to the same period of the prior year.
In February 2011, Teekay Tankers completed an equity offering of 9.9 million Class A common shares (including 1.3 million shares issued upon the full exercise of the underwriters' overallotment option), raising net proceeds of approximately $107 million. Proceeds were used to repay amounts drawn under Teekay Tankers' revolving credit facility, which may be redrawn to fund future vessel acquisitions.
On May 12, 2011, Teekay Tankers declared a first quarter 2010 dividend of $0.25 per share which will be paid on May 27, 2011 to all shareholders of record on May 20, 2011. As a result, based on its ownership of Teekay Tankers Class A and Class B shares, the dividend to be paid to Teekay Parent will total $4.0 million for the first quarter of 2011 as detailed in Appendix D to this release.
Teekay Parent
In addition to its equity ownership interests in Teekay Offshore, Teekay LNG and Teekay Tankers, Teekay Parent directly owns a substantial fleet of vessels. As at May 1, 2011, this included 17 conventional tankers and three FPSO units. In addition, Teekay Parent currently has under construction or conversion one FPSO unit, two Aframax shuttle tankers, two LPG/Multigas carriers, and a 33 percent interest in four newbuilding LNG carriers. In addition, as at May 1, 2011, Teekay Parent had 29 chartered-in conventional tankers (including nine vessels owned by its subsidiaries), two chartered-in LNG carriers owned by Teekay LNG and two chartered-in shuttle tankers owned by Teekay Offshore.
For the first quarter of 2011, Teekay Parent's negative cash flow from vessel operations was $41.5 million, compared to positive cash flow from vessel operations of $35.7 million in the same period of the prior year. The decrease in cash flow is primarily due to the sale of vessels, including the Cidade de Rio das Ostras FPSO unit to Teekay Offshore in October 2010, two Suezmax tankers and one Handymax Product tanker to Teekay LNG in March 2010, three Suezmax tankers and two Aframax tankers to Teekay Tankers during 2010, a non-recurring $30 million retroactive component of revenue recognized in the first quarter of 2010 related to the signing of the Foinaven FPSO contract amendment, a one-time pension retirement payment to Teekay's former President and Chief Executive Officer in the first quarter of 2011, and a decrease in average realized spot tanker rates for the first quarter of 2011 compared to the first quarter of 2010.
On February 22, 2011, Teekay Parent invested $70 million in a 3-year first priority mortgage loan secured by a 2011-built Very Large Crude Carrier (VLCC) owned by an Asia-based shipping company. The loan earns interest at a rate of 9 percent per annum.
On March 8, 2011, Teekay Parent sold its remaining 49 percent interest in OPCO to Teekay Offshore for a combination of $175 million in cash (less $15 million in distributions made by OPCO to Teekay between December 31, 2010 and the date of acquisition) and 7.6 million common units and associated General Partner interest in Teekay Offshore in a private placement.
In March 2011, Teekay Parent agreed to sell its 33 percent interest in the four Angola newbuilding LNG carriers to Teekay LNG upon their respective deliveries in 2011 through early 2012.
In April 2011, Teekay Parent entered into short-term fixed-rate contracts for the Arctic Spirit and Polar Spirit, which are chartered-in from Teekay LNG. Initial contract durations are for six and four months, respectively, and the Arctic Spirit contract includes two one-year options to extend at the charterer's option.
Tanker Market
While average crude tanker freight rates improved slightly in the first quarter of 2011, they remained generally weak due primarily to an oversupply of vessels relative to demand. Rising bunker costs throughout the course of the first quarter also had a negative impact on tanker earnings. However, a number of factors led to a gradual improvement in tanker rates during the course of the quarter. In the Atlantic, severe ice conditions in the Baltic coupled with disruption to Libyan oil supply as a result of political unrest, led to volatility in European crude tanker rates, particularly in February. The decline in Libyan production also prompted OPEC to increase crude oil production, adding to tanker tonne-mile demand. In the Pacific, the devastating earthquake in Japan on March 11th led to an increase in fuel and crude oil imports for power generation, which provided support to Pacific Aframax rates in March and April.
The world tanker fleet grew by 6.5 million deadweight tonnes (mdwt), or 1.4 percent, during the first quarter of 2011 compared to 5.2 mdwt, or 1.2 percent, in the same period last year. There has been a notable increase in charterer discrimination against first generation double-hull tankers with a small number of early 1990s-built vessels sold for scrap in the early part of this year. In combination with the current weakness in spot tanker rates, the rising trend in scrap steel prices may lead to an increase in scrapping later in 2011.
According to the International Energy Agency (IEA), global oil demand is expected to reach 89.4 million barrels per day (mb/d) in 2011, an increase of 1.4 mb/d, or 1.6 percent, from 2010 as global GDP is projected to grow by 4.4 percent in 2011. Growth in global oil demand in 2011 is expected to arise entirely from non-OECD countries, in particular China where oil demand grew by 10 percent year-on-year in the first quarter of 2011.
Teekay Parent Conventional Tanker Fleet Performance
The following table highlights the operating performance of Teekay Parent owned and in-chartered conventional tankers participating in the Company's commercial tonnage pools and vessels on period out-charters with an initial term greater than one year, measured in net revenues per revenue day or time-charter equivalent (TCE) rates:
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Three Months Ended
March 31, December 31, March 31,
2011 2010 2010
------------------------------------------
------------------------------------------
Suezmax
Gemini Suezmax Pool average spot
TCE rate (1) $ 18,671 $ 15,564 $ 31,940
Spot revenue days (2)(3) 659 398 609
Average time-charter rate (4)(5) $ 27,250 $ 24,620 $ 27,385
Time-charter revenue days (3)(4) 401 736 962
Aframax
Teekay Aframax Pool average spot
TCE rate (1)(6)(7) $ 16,299 $ 12,659 $ 17,824
Spot revenue days (2)(3) 1,526 1,324 1,797
Average time-charter rate(5) $ 23,642 $ 22,944 $ 26,131
Time-charter revenue days(3) 723 889 1,070
LR2
Taurus LR2 Pool average spot TCE
rate(1) $ 14,990 $ 13,867 $ 15,998
Spot revenue days (2)(3) 450 394 360
MR
MR product tanker average spot TCE
rate(1) - - $ 9,729
Spot revenue days (2)(3) - - 135
Average product tanker time-
charter rate(5) $ 26,011 $ 25,632 $ 26,312
Time-charter revenue days(3) 270 237 371
----------------------------------------------------------------------------
----------------------------------------------------------------------------
(1) Average spot rates include short-term time-charters and fixed-rate
contracts of affreightment that are initially under a year in duration
and third-party vessels trading in the pools.
(2) Spot revenue days include total owned and in-chartered vessels in the
Teekay Parent fleet, but exclude pool vessels commercially managed on
behalf of third parties. Suezmax spot revenue days exclude four
vessels on back-to-back spot in-charter.
(3) Average time-charter rates are adjusted to reflect the vessel-
equivalent number of days in the respective period that any synthetic
time-charters (STCs) or forward freight agreements (FFAs) were in
effect. For vessel classes in which STCs and FFAs are in effect, a
corresponding reduction in spot revenue days is made in each of the
respective periods.
(4) Includes one VLCC on time-charter until March 11, 2011 at a TCE rate
of $47,000 per day.
(5) Average time-charter rates include realized gains and losses of STCs
and FFAs, bunker hedges, short-term time-charters, and fixed-rate
contracts of affreightment that are initially one year in duration or
greater.
(6) Excludes vessels greater than 15 years-old.
(7) Including items outside of the pool (vessels greater than 15 years-old
and realized results of bunker hedging STCs and FFAs), the average
Teekay Aframax spot TCE rate was $12,584 per day, $11,460 per day and
$19,443 per day for the three months ended March 31, 2011, December
31, 2010 and March 31, 2010, respectively.
Fleet List
As at May 1, 2011, Teekay's consolidated fleet consisted of 149 vessels, including chartered-in vessels, newbuildings under construction but excluding vessels managed for third parties, as summarized in the following table:
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Number of Vessels(1)
------------------------------------------------
------------------------------------------------
Owned Chartered-in Newbuildings /
Vessels Vessels Conversions Total
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Teekay Parent Fleet
Spot-rate:
----------------------------
Aframax Tankers (2) - 10 - 10
Suezmax Tankers 5 3 - 8
VLCC Tankers - 1 - 1
LR2 Product Tankers 2 1 - 3
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Total Teekay Parent Spot
Fleet 7 15 - 22
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Fixed-rate:
----------------------------
Aframax Tankers (2) 3 4 - 7
Suezmax Tankers 3 1 - 4
MR Product Tankers 4 - - 4
LNG Carriers (3) - - - -
Shuttle Tankers (4) - - 1 1
FPSO Units 3 - 1 4
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Total Teekay Parent Fixed-
rate Fleet 13 5 2 20
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Total Teekay Parent Fleet 20 20 2 42
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Teekay Offshore Fleet 48 5 1 54
Teekay LNG Fleet 30 - 7 37
Teekay Tankers Fleet 15 - 1 16
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Total Teekay Consolidated
Fleet 113 25 11 149
----------------------------------------------------------------------------
----------------------------------------------------------------------------
(1) Excludes vessels managed on behalf of third parties.
(2) Excludes nine vessels chartered-in from Teekay Offshore Partners.
(3) Excludes two LNG carriers chartered-in from Teekay LNG.
(4) Excludes two shuttle tankers chartered-in from Teekay Offshore.
Liquidity and Capital Expenditures
As at March 31, 2011, Teekay had consolidated liquidity of $2.2 billion, consisting of $567.3 million cash and approximately $1.6 billion of undrawn revolving credit facilities, of which $1.1 billion, consisting of $351.0 million cash and $700.9 million of undrawn revolving credit facilities, is attributable to Teekay Parent. Including pre-arranged newbuilding financing, Teekay's total consolidated liquidity was approximately $2.6 billion.
The Company's remaining capital commitments relating to its portion of newbuildings and conversions were as follows as at March 31, 2011:
---------------------------------------------------------------------------- ---------------------------------------------------------------------------- (in millions) 2011 2012 2013 2014 Total ---------------------------------------------------------------------------- Teekay Offshore - - - - - ---------------------------------------------------------------------------- Teekay LNG $ 34 - - - $ 34 ---------------------------------------------------------------------------- Teekay Tankers - $ 20 $ 20 - $ 40 ---------------------------------------------------------------------------- Teekay Parent $ 457 $ 108 - - $ 565 ---------------------------------------------------------------------------- ---------------------------------------------------------------------------- Total Teekay Corporation Consolidated $ 491 $ 128 $ 20 - $ 639 ---------------------------------------------------------------------------- ----------------------------------------------------------------------------
As indicated above, the Company had total capital expenditure commitments pertaining to newbuildings and conversions of approximately $639 million remaining as at March 31, 2011, with pre-arranged financing for approximately $408 million of this amount. The Company expects to obtain debt financing for the Petrojarl Cidade de Itajai FPSO conversion and the VLCC newbuilding (through Teekay Tankers' joint venture with Wah Kwong).
Share Repurchase Program
In October 2010, the Company announced its intention to commence repurchasing shares under the Company's $200 million share repurchase authorization. As of May 11, 2011, the Company had repurchased 2.5 million shares under the Company's existing authorization representing a total cost of $82 million. Shares will be repurchased in the open market at times and prices considered appropriate by the Company. The timing of any purchase and the exact number of shares to be purchased will be dependent on market conditions.
Availability of 2010 Annual Report
Teekay filed its 2010 Annual Report on Form 20-F with the U.S. Securities and Exchange Commission (SEC) on April 14, 2011. Copies of this report are available on the Teekay web site, under "SEC Filings", 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's Investor Relations.
Conference Call
The Company plans to host a conference call on May 12, 2011 at 11:00 a.m. (ET) to discuss its results for the first quarter of 2011. An accompanying investor presentation will be available on Teekay's Web site 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) 322-8032 or (416) 640-3406, if outside North America,
and quoting conference ID code 3037716.
-- By accessing the webcast, which will be available on Teekay's Web site
at www.teekay.com (the archive will remain on the Web site for a period
of 30 days).
The conference call will be recorded and available until Friday, May 20, 2011. 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 3037716.
About Teekay
Teekay Corporation transports approximately 10 percent of the world's seaborne oil, has built a significant presence in the liquefied natural gas shipping sector through its publicly-listed subsidiary, Teekay LNG Partners L.P. (NYSE:TGP), is further growing its operations in the offshore oil production, storage and transportation sector through its publicly-listed subsidiary, Teekay Offshore Partners L.P. (NYSE:TOO), and continues to expand its conventional tanker business through its publicly-listed subsidiary, Teekay Tankers Ltd. (NYSE:TNK). With a fleet of approximately 150 vessels, offices in 16 countries and approximately 6,400 seagoing and shore-based employees, Teekay provides a comprehensive set of marine services to the world's leading oil and gas companies, helping them seamlessly link their upstream energy production to their downstream processing operations. Teekay's 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".
----------------------------------------------------------------------------
----------------------------------------------------------------------------
TEEKAY CORPORATION
SUMMARY CONSOLIDATED STATEMENTS OF INCOME (LOSS)
(in thousands of U.S. dollars, except share and per share data)
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Three Months Ended
---------------------------------------------
March 31, December 31, March 31,
---------------------------------------------
2011 2010 2010
---------------------------------------------
(unaudited) (unaudited) (unaudited)
----------------------------------------------------------------------------
REVENUES(1) 488,024 502,709 571,401
----------------------------------------------------------------------------
OPERATING EXPENSES
Voyage expenses (1) 45,126 52,998 72,550
Vessel operating expenses
(1)(2) 161,577 165,650 154,535
Time-charter hire expense 63,031 63,342 77,777
Depreciation and amortization 105,038 112,047 108,230
General and administrative
(1)(2) 70,218 48,486 48,091
Asset impairments/net loss on
vessel sales 3,593 24,195 760
Restructuring charges 4,961 5,178 3,783
----------------------------------------------------------------------------
453,544 471,896 465,726
----------------------------------------------------------------------------
Income from vessel operations 34,480 30,813 105,675
----------------------------------------------------------------------------
OTHER ITEMS
Interest expense (1) (32,794) (35,177) (32,152)
Interest income (1) 2,465 3,050 4,274
Realized and unrealized gain
(loss) on derivative
instruments 23,257 140,715 (87,847)
Income tax (expense) recovery (811) 2,458 7,307
Equity income (loss) from joint
ventures (1) 6,394 29,246 (2,666)
Foreign exchange (loss) gain (20,340) 4,186 29,026
Other income (loss) - net 94 2,323 (9,686)
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Net income 12,745 177,614 13,931
Less: Net (income) attributable
to non-controlling interests (42,402) (91,707) (27,933)
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Net (loss) income attributable
to stockholders of Teekay
Corporation (29,657) 85,907 (14,002)
----------------------------------------------------------------------------
----------------------------------------------------------------------------
(Loss) earnings per common
share of Teekay
- Basic ($0.41) $1.18 ($0.19)
- Diluted ($0.41) $1.16 ($0.19)
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Weighted-average number of
common shares outstanding
- Basic 71,946,997 72,717,002 72,788,591
- Diluted 71,946,997 74,076,588 72,788,591
----------------------------------------------------------------------------
----------------------------------------------------------------------------
(1) Realized and unrealized gains and losses related to derivative
instruments that are not designated as hedges for accounting purposes
are included as a separate line item in the statements of income
(loss). The realized gains (losses) relate to the amounts the Company
actually received or paid to settle such derivative instruments and
the unrealized gains (losses) 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,
---------------------------------------------
2011 2010 2010
---------------------------------------------
Realized (losses) gains
relating to:
Interest rate swaps (33,996) (37,681) (38,586)
Interest rate swap resets (92,672) - -
Foreign currency forward
contracts
Vessel operating expenses 1,216 (654) 33
General and administrative
expenses 109 543 (356)
Bunkers, FFAs and other 49 (6,558) (2,149)
---------------------------------------------
(125,294) (44,350) (41,058)
---------------------------------------------
Unrealized gains (losses)
relating to:
Interest rate swaps 141,859 179,103 (45,806)
Foreign currency forward
contracts 6,707 523 (3,217)
Bunkers, FFAs and other (14) 5,439 2,234
---------------------------------------------
148,552 185,065 (46,789)
---------------------------------------------
Total realized and unrealized
gains (losses) on non-
designated derivative
instruments 23,258 140,715 (87,847)
----------------------------------------------------------------------------
----------------------------------------------------------------------------
In addition, equity income (loss) from joint ventures includes net
unrealized gains (losses) from non-designated interest rate swaps held
within the joint ventures of $4.2 million, $23.4 million and ($6.1)
million for the three months ended March 31, 2011, December 31, 2010,
and March 31, 2010, respectively.
(2) The Company has entered into foreign currency forward contracts, which
are economic hedges of vessel operating expenses and general and
administrative expenses. Certain of these forward contracts have been
designated as cash flow hedges pursuant to GAAP. Unrealized gains
(losses) arising from hedge ineffectiveness from such forward
contracts are reflected in vessel operating expenses and general and
administrative expenses in the above Summary Consolidated Statements
of Income (Loss), as detailed in the table below:
Three Months Ended
---------------------------------------------
March 31 December 31 March 31
---------------------------------------------
2011 2010 2010
---------------------------------------------
Vessel operating expenses (179) (52) (2,082)
General and administrative 95 (162) (892)
----------------------------------------------------------------------------
----------------------------------------------------------------------------
TEEKAY CORPORATION
SUMMARY CONSOLIDATED BALANCE SHEET
(in thousands of U.S. dollars)
----------------------------------------------------------------------------
----------------------------------------------------------------------------
As at March 31, As at December 31,
----------------------------------------
2011 2010
----------------------------------------
(unaudited) (unaudited)
----------------------------------------
ASSETS
Cash and cash equivalents 567,325 779,748
Other current assets 414,404 341,777
Restricted cash - current 92,733 86,559
Restricted cash - long-term 493,633 489,712
Vessels and equipment 6,491,185 6,573,388
Advances on newbuilding
contracts/conversions 261,335 197,987
Derivative assets 87,594 83,198
Investment in joint ventures 220,563 207,633
Investment in direct financing
leases 480,248 487,516
Investment in term loans 186,184 116,014
Other assets 182,759 188,482
Intangible assets 151,306 155,893
Goodwill 203,191 203,191
----------------------------------------------------------------------------
Total Assets 9,832,460 9,911,098
----------------------------------------------------------------------------
----------------------------------------------------------------------------
LIABILITIES AND EQUITY
Accounts payable and accrued
liabilities 421,851 422,109
Other current liabilities 14,500 59
Current portion of long-term debt 743,019 543,890
Long-term debt 4,450,725 4,626,308
Derivative liabilities 376,417 531,235
In process revenue contracts 185,239 196,106
Other long-term liabilities 216,435 217,658
Redeemable non-controlling interest 40,614 41,725
Equity:
Non-controlling interests 1,544,239 1,353,561
Stockholders of Teekay 1,839,421 1,978,447
----------------------------------------------------------------------------
Total Liabilities and Equity 9,832,460 9,911,098
----------------------------------------------------------------------------
----------------------------------------------------------------------------
----------------------------------------------------------------------------
----------------------------------------------------------------------------
TEEKAY CORPORATION
SUMMARY CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands of U.S. dollars)
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Three Months Ended
------------------------------
March 31
------------------------------
2011 2010
------------------------------
(unaudited) (unaudited)
------------------------------
Cash and cash equivalents provided by (used for)
OPERATING ACTIVITIES
----------------------------------------------------------------------------
Net operating cash flow (84,964) 94,781
----------------------------------------------------------------------------
FINANCING ACTIVITIES
Net proceeds from long-term debt 240,185 762,275
Scheduled repayments of long-term debt (69,893) (40,304)
Prepayments of long-term debt (165,407) (609,928)
Increase in restricted cash (4,602) (428)
Repurchase of common stock (19,888) -
Net proceeds from the public offering of
Teekay Offshore - 94,114
Net proceeds from the public offering of
Teekay Tankers 107,233 -
Cash dividends paid (23,172) (22,999)
Distribution from subsidiaries to non-
controlling interests (48,110) (33,083)
Other 3,862 1,974
----------------------------------------------------------------------------
Net financing cash flow 20,208 151,621
----------------------------------------------------------------------------
INVESTING ACTIVITIES
Expenditures for vessels and equipment (83,822) (44,696)
Proceeds from sale of vessels and equipment 5,055 10,045
Investment in term loans (70,170) -
(Advances) loans to joint ventures (1,830) 651
Other 3,100 449
----------------------------------------------------------------------------
Net investing cash flow (147,667) (33,551)
----------------------------------------------------------------------------
(Decrease) increase in cash and cash
equivalents (212,423) 212,851
Cash and cash equivalents, beginning of the
period 779,748 422,510
----------------------------------------------------------------------------
Cash and cash equivalents, end of the period 567,325 635,361
----------------------------------------------------------------------------
----------------------------------------------------------------------------
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) income attributable to the stockholders of Teekay, a non-GAAP
financial measure, to net income (loss) 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) income 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 Three Months Ended
------------------------------------------------
March 31, 2011 March 31, 2010
------------------------------------------------
(unaudited) (unaudited)
$ Per $ Per
$ Share(1) $ Share(1)
----------------------------------------------------------------------------
Net income - GAAP basis 12,745 13,931
Adjust for: Net income
attributable to non-
controlling interests (42,402) (27,933)
----------------------------------------------------------------------------
Net loss attributable to
stockholders of Teekay (29,657) (0.41) (14,002) (0.19)
Add (subtract) specific
items affecting net loss:
Unrealized (gains) losses
from derivative instruments
(2) (152,652) (2.12) 55,864 0.77
Foreign currency exchange
losses (gains) (3) 21,007 0.29 (29,026) (0.40)
Deferred income tax expense
(recovery) on unrealized
foreign exchange gains
(losses) 6,519 0.09 (3,209) (0.04)
Restructuring charges (4) 4,961 0.07 3,783 0.05
Loss on sale of vessels and
equipment and asset
impairments 3,593 0.05 760 0.01
Adjustments to pension
accruals and stock-based
compensation (5) 18,102 0.25 - -
Revenue recognized on
signing of contract
amendment (6) - - (30,000) (0.41)
Loss on bond repurchase
(8.875 percent notes due
2011) - - 12,108 0.17
Upfront payments related to
interest rate swap resets 92,672 1.29 - -
Other - net(7) (3,634) (0.05) - -
Non-controlling interests'
share of items above 11,216 0.15 (168) (0.01)
----------------------------------------------------------------------------
Total adjustments 1,784 0.02 10,112 0.14
----------------------------------------------------------------------------
Adjusted net loss
attributable to
stockholders of Teekay (27,873) (0.39) (3,890) (0.05)
----------------------------------------------------------------------------
----------------------------------------------------------------------------
(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 (loss) 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 deferred tax liability
denominated in Norwegian Kroner. Nearly all of the Company's foreign
currency exchange gains and losses are unrealized.
(4) Restructuring charges relate to crew changes, reflagging of certain
vessels and global staffing changes.
(5) Relates to one-time pension retirement payment to the Company's former
President and Chief Executive Officer and accelerated timing of
accounting recognition of stock-based compensation expense.
(6) Reflects the retroactive component of revenue recognized in the first
quarter of 2010 related to the signing of the Foinaven FPSO contract
amendment on March 30, 2010.
(7) Relates to non-recurring adjustments to tax accruals.
----------------------------------------------------------------------------
----------------------------------------------------------------------------
TEEKAY CORPORATION
APPENDIX B - SUPPLEMENTAL FINANCIAL INFORMATION
SUMMARY BALANCE SHEET AS AT MARCH 31, 2011
(in thousands of U.S. dollars)
----------------------------------------------------------------------------
----------------------------------------------------------------------------
(unaudited)
Consoli-
dation
Teekay Teekay Teekay Teekay Adjust-
Offshore LNG Tankers Parent ments Total
------------------------------------------------------------------
ASSETS
Cash and
cash
equiv-
alents 123,422 72,612 20,268 351,023 - 567,325
Other
current
assets 116,163 23,448 11,615 263,178 - 414,404
Restricted
cash
(current
& non-
current) - 581,926 - 4,440 - 586,366
Vessels
and
equipment 2,218,025 1,922,164 746,980 1,604,016 - 6,491,185
Advances
on
newbuild-
ing
contracts
/conver-
sions 53,670 80,933 - 126,732 - 261,335
Derivative
assets 21,813 50,688 - 15,093 - 87,594
Investment
in joint
ventures - 180,868 45 39,650 - 220,563
Investment
in direct
financing
leases 65,726 414,327 - 195 - 480,248
Investment
in term
loans - - 116,184 70,000 - 186,184
Other
assets 19,286 32,389 11,621 119,463 - 182,759
Advances
to
affil-
iates 9,460 7,238 14,056 (30,754) - -
Equity
invest-
ment in
subsid-
iaries - - - 476,753 (476,753) -
Intangibles
and
goodwill 154,096 156,894 13,310 30,197 - 354,497
------------------------------------------------------------------
TOTAL
ASSETS 2,781,661 3,523,487 934,079 3,069,986 (476,753) 9,832,460
------------------------------------------------------------------
------------------------------------------------------------------
LIABILITIES
AND
EQUITY
Accounts
payable
and
accrued
liabil-
ities 101,491 53,594 13,434 253,332 - 421,851
Other
current
liabil-
ities 14,500 - - - - 14,500
Advances
from
affil-
iates 84,501 132,210 6,571 (223,282) - -
Current
portion
of long-
term debt 137,468 557,567 1,800 46,184 - 743,019
Long-term
debt 1,667,768 1,600,770 348,778 833,409 - 4,450,725
Derivative
liabil-
ities 144,200 167,364 16,886 47,967 - 376,417
In-process
revenue
contracts - - 323 184,916 - 185,239
Other
long-term
liabil-
ities 19,794 106,563 2,883 87,195 - 216,435
Redeemable
non-
control-
ling
interest 40,614 - - - - 40,614
Equity:
Non-
control-
ling
interests
(1) 47,610 13,768 - 844 1,482,017 1,544,239
Equity
attribu-
table to
stockhold-
ers/unit-
holders of
publicly-
listed
entities 523,715 891,651 543,404 1,839,421 (1,958,770) 1,839,421
------------------------------------------------------------------
TOTAL
LIABIL-
ITIES AND
EQUITY 2,781,661 3,523,487 934,079 3,069,986 (476,753) 9,832,460
------------------------------------------------------------------
------------------------------------------------------------------
NET
DEBT(2) 1,681,814 1,503,799 330,310 524,130 - 4,040,053
------------------------------------------------------------------
------------------------------------------------------------------
(1) Non-controlling interests in the Teekay Offshore and Teekay LNG
columns represent the 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.
----------------------------------------------------------------------------
----------------------------------------------------------------------------
TEEKAY CORPORATION
APPENDIX B - SUPPLEMENTAL FINANCIAL INFORMATION
SUMMARY STATEMENT OF (LOSS) INCOME FOR THE THREE MONTHS ENDED MARCH 31,
2011
(in thousands of U.S. dollars)
----------------------------------------------------------------------------
----------------------------------------------------------------------------
(unaudited)
Consoli-
dation
Teekay Teekay Teekay Teekay Adjust-
Offshore LNG Tankers Parent ments Total
-----------------------------------------------------
Revenues 233,771 93,219 31,744 181,146 (51,856) 488,024
-----------------------------------------------------
Voyage expenses 25,465 370 610 18,681 - 45,126
Vessel operating
expenses 75,130 20,807 9,602 56,038 - 161,577
Time-charter hire
expense 20,270 - - 94,617 (51,856) 63,031
Depreciation and
amortization 45,570 22,349 10,784 26,335 - 105,038
General and
administrative 18,730 6,326 2,669 42,493 - 70,218
Vessel sales 1,071 - - 2,522 - 3,593
Restructuring charges 3,924 - - 1,037 - 4,961
-----------------------------------------------------
Total operating
expenses 190,160 49,852 23,665 241,723 (51,856) 453,544
-----------------------------------------------------
Income (loss) from
vessel operations 43,611 43,367 8,079 (60,577) - 34,480
-----------------------------------------------------
Net interest expense (8,340) (10,176) (1,146) (10,667) - (30,329)
Realized and unrealized
gain on derivative
instruments 10,840 10,769 453 1,195 - 23,257
Income tax (expense)
recovery (2,653) (836) - 2,678 - (811)
Equity income (loss)
from joint ventrues - 8,057 (1) (1,662) - 6,394
Equity in earnings of
subsidiaries (1) - - - 38,426 (38,426) -
Foreign exchange (loss)
gain (799) (21,033) (22) 1,514 - (20,340)
Other - net 1,310 (411) (272) (533) - 94
-----------------------------------------------------
Net income (loss) 43,969 29,737 7,091 (29,626) (38,426) 12,745
Less: Net (income) loss
attributable to non-
controlling interests
(2) (4,085) 4,619 - (31) (42,905) (42,402)
-----------------------------------------------------
Net (loss) income
attributable to
stockholders/unitholders
of publicly-listed
entities 39,884 34,356 7,091 (29,657) (81,331) (29,657)
-----------------------------------------------------
-----------------------------------------------------
CASH FLOW FROM VESSEL
OPERATIONS(3)(4) 91,995 67,075 18,863 (41,532) - 136,401
-----------------------------------------------------
-----------------------------------------------------
(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 the 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 represents income from vessel
operations before depreciation and amortization expense, vessel write-
downs, gains or losses on the sale of vessels and unrealized gains and
losses relating to derivatives, but includes realized gains and losses
on the settlement of foreign currency forward contracts. 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 the Company's Web site at http://www.teekay.com/ 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 cash flow from vessel operations,
Teekay Parent also receives cash dividends and distributions from its
daughter public companies. For the three months ended March 31, 2011,
Teekay Parent received daughter company cash dividends and
distributions totaling $36.5 million. The dividends and distributions
received by Teekay Parent include those made with respect to its
general partner interests in Teekay Offshore and Teekay LNG and its 49
percent interest in Teekay Offshore Operating L.P., which is
controlled by Teekay Offshore, prior to the sale of this interest to
Teekay Offshore on March 8, 2011. Please refer to Appendix D to this
release for further details.
TEEKAY CORPORATION
APPENDIX C - SUPPLEMENTAL FINANCIAL INFORMATION
TEEKAY PARENT SUMMARY OPERATING RESULTS
FOR THE THREE MONTHS ENDED MARCH 31, 2011
(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 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.
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Fixed-
Spot rate
Conven- Conven- Teekay
tional tional Other Parent
Tanker Tanker FPSO (1) Total
--------------------------------------------------
Revenues 68,305 36,141 66,512 10,188 181,146
Voyage expenses 16,955 251 - 1,475 18,681
Vessel operating expenses 9,568 9,438 36,130 902 56,038
Time-charter hire expense 63,462 12,613 7,866 10,676 94,617
Depreciation and
amortization 5,133 5,956 14,562 684 26,335
General and administrative 10,085 4,158 9,867 18,383 42,493
Asset impairments/net loss
on vessel sales 2,500 22 - - 2,522
Restructuring charges 5 (168) - 1,200 1,037
--------------------------------------------------
Total operating expenses 107,708 32,270 68,425 33,320 241,723
--------------------------------------------------
Income (loss) from vessel
operations (39,403) 3,871 (1,913) (23,132) (60,577)
--------------------------------------------------
Reconciliation of income (loss) from vessel operations to cash flow from
vessel operations
Income (loss) from vessel
operations (39,403) 3,871 (1,913) (23,132) (60,577)
Depreciation and
amortization 5,133 5,956 14,562 684 26,335
Asset impairments/loss on
vessel sales 2,500 22 - - 2,522
Amortization of in process
revenue contracts and
other - - (10,798) - (10,798)
Unrealized losses from the
change in fair value of
designated foreign
exchange forward
contracts - (12) 42 - 30
Realized gains (losses)
from the
settlements of non-
designated foreign
exchange forward
contracts/bunkers/FFAs - 221 735 - 956
--------------------------------------------------
CASH FLOW FROM VESSEL
OPERATIONS (31,770) 10,058 2,628 (22,448) (41,532)
--------------------------------------------------
--------------------------------------------------
(1) Results of two chartered-in LNG carriers owned by Teekay LNG and one
chartered-in FSO unit owned by Teekay Offshore and includes one-time
pension retirement payment to the Company's former President and Chief
Executive Officer and non-cash stock-based compensation adjustments.
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 March 31, 2011, December 31, 2010, September 30,
2010, June 30, 2010, and March 31, 2010. 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), and its 49 percent ownership
interest in Teekay Offshore Operating L.P., up to March 8, 2011, 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 March 31, 2011 to the most directly comparable financial
measure under GAAP please refer to Appendix B or 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 December 31, September 30, June 30, and March 31, 2010, please see the
Company's Web site at http://www.teekay.com/. 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
--------------------------------------------------
December September
March 31, 31, 30, June 30, March 31,
--------------------------------------------------
2011 2010 2010 2010 2010
--------------------------------------------------
Teekay Parent cash flow
from vessel operations (41,532) (21,674) (29,394) 21,521 35,715
Daughter company
distributions to Teekay
Parent (1)
Common shares/units (2)
Teekay LNG Partners 15,881 15,881 15,125 15,125 15,125
Teekay Offshore
Partners 11,181 7,030 7,030 7,030 7,030
Teekay Offshore
Operating L.P. (OPCO)
(3) - 15,000 15,000 16,000 20,619
Teekay Tankers (4) 4,028 3,545 4,995 5,478 5,962
--------------------------------------------------
Total 31,090 41,456 42,150 43,633 48,736
General partner interest
Teekay LNG Partners 3,176 2,949 2,352 2,352 2,277
Teekay Offshore
Partners 2,212 1,485 1,312 1,150 1,150
--------------------------------------------------
Total 5,388 4,434 3,664 3,502 3,427
Total Teekay Parent cash
flow before interest and
drydock expenditures (5,054) 24,216 16,420 68,656 87,878
Less:
Net interest expense (5) (19,214) (25,855) (27,224) (30,602) (23,413)
Drydock expenditures (287) (7,474) (4,174) (1,949) (339)
--------------------------------------------------
TOTAL TEEKAY PARENT FREE
CASH FLOW (24,555) (9,113) (14,978) 36,105 64,126
----------------------------------------------------------------------------
----------------------------------------------------------------------------
(1) Cash dividend and distribution cash flows are shown on an accrual
basis for dividends and distributions declared for the respective
period.
(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 company and period as follows:
Three Months Ended
----------------------------------------------------------
December September
March 31, 31, 30, June 30, March 31,
----------------------------------------------------------
2011 2010 2010 2010 2010
----------------------------------------------------------
Teekay LNG
Partners
Distribution
per common
unit $ 0.63 $ 0.63 $ 0.60 $ 0.60 $ 0.60
Common units
owned by
Teekay Parent 25,208,274 25,208,274 25,208,274 25,208,274 25,208,274
------------------------------------------------------------
Total
distribution $15,881,213 $15,881,213 $15,124,964 $15,124,964 $15,124,964
Teekay Offshore
Partners
Distribution
per common
unit $ 0.50 $ 0.475 $ 0.475 $ 0.475 $ 0.475
Common units
owned by
Teekay Parent 22,362,814 14,800,000 14,800,000 14,800,000 14,800,000
------------------------------------------------------------
Total
distribution $11,181,407 $ 7,030,000 $ 7,030,000 $ 7,030,000 $ 7,030,000
Teekay Tankers
Dividend per
share $ 0.25 $ 0.22 $ 0.31 $ 0.34 $ 0.37
Shares owned
by Teekay
Parent (4) 16,112,244 16,112,244 16,112,244 16,112,244 16,112,244
------------------------------------------------------------
Total dividend $ 4,028,061 $ 3,544,694 $ 4,994,796 $ 5,478,163 $ 5,961,530
(1) Based on 49 percent interest owned directly by Teekay Parent, prior to
March 8, 2011.
(2) Includes Class A and Class B shareholdings.
(3) Net interest expense includes realized gains and losses on interest
rate swaps. Excludes upfront payment of $92.7 million related to
interest rate swap resets for the three months ended March 31, 2011.
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: tanker market fundamentals, including the balance of supply and demand in the tanker market and the impact of seasonal factors on spot tanker charter rates; the redelivery of conventional tankers in-chartered by the Company and the expected impact of these redeliveries on the Company's exposure to the spot tanker market and its cash flow breakeven rate; market conditions and their impact on new contract opportunities and project returns in the offshore business; expectations regarding the award of a new FPSO operating contract in the North Sea; the impact of the spot rate LNG carrier market conditions on the availability of new of long-term LNG carrier charter contracts in the future; the expected total cost of vessels and FPSO units under construction or conversion; scheduled vessel and FPSO unit delivery and conversion dates and commencement of time-charter contracts for these vessels and FPSO units; the Company's future capital expenditure commitments and the financing requirements for such commitments; and the intention of Company management to continue repurchasing shares under the Company's existing $200 million repurchase authorization.
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 their implementation; changes in the typical seasonal variations in tanker charter rates; changes in the offshore production of oil or demand for shuttle tankers, FSOs and FPSOs; 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; failure to win future FPSO project contracts, including the potential award of a new FPSO operating contract with a major oil and gas company in the North Sea; changes affecting the offshore tanker market; shipyard production delays and cost overruns; changes in the Company's expenses; the Company's future capital expenditure requirements and the inability to secure financing for such requirements; the inability of the Company to complete vessel sale transactions to its public company subsidiaries or to third parties; 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, 2010. 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.
Contact Information:
Kent Alekson
Investor Relations Enquiries
+1 (604) 844-6654
www.teekay.com