Teekay Corporation

NYSE : TK


Teekay Corporation

February 21, 2013 08:00 ET

Teekay Corporation Reports Fourth Quarter and Annual Results

HAMILTON, BERMUDA--(Marketwire - Feb. 21, 2013) - Teekay Corporation (NYSE:TK) -

Highlights

  • Fourth quarter 2012 total cash flow from vessel operations of $217.9 million, up slightly from the same period of the prior year; fiscal year 2012 total cash from vessel operations of $821.4 million, up 18 percent from the prior year.
  • Fourth quarter 2012 adjusted net income attributable to stockholders of Teekay of $2.9 million, or $0.04 per share (excluding specific items, including a vessel impairment charge, which decreased GAAP net income by $96.7 million, or $1.39 per share).
  • Fiscal year 2012 adjusted net loss attributable to stockholders of Teekay of $54.9 million, or $0.79 per share (excluding specific items, including a vessel impairment charge, which increased GAAP net loss by $105.3 million, or $1.52 per share).
  • Cidade de Itajai FPSO unit achieved first oil and commenced its nine-year time-charter with Petrobras on February 16, 2013.
  • Completed a new $200 million, three-year corporate revolving credit facility secured by a portion of Teekay Parent's common unit holdings of Teekay LNG and Teekay Offshore.

Teekay Corporation (Teekay or the Company) today reported an adjusted net income attributable to stockholders of Teekay(1) of $2.9 million, or $0.04 per share, for the quarter ended December 31, 2012, compared to an adjusted net income attributable to stockholders of Teekay of $1.6 million, or $0.02 per share, for the same period of the prior year. Adjusted net income attributable to stockholders of Teekay excludes a number of specific items that had the net effect of decreasing GAAP net income by $96.7 million, or $1.39 per share, for the three months ended December 31, 2012 and increasing GAAP net income by $57.1 million, or $0.82 per share, for the three months ended December 31, 2011, as detailed in Appendix A to this release. Including these items, the Company reported on a GAAP basis, net loss attributable to stockholders of Teekay of $93.7 million, or $1.35 per share, for the quarter ended December 31, 2012, compared to net income attributable to stockholders of Teekay of $58.7 million, or $0.84 per share, for the same period of the prior year. Net revenues(2) for the fourth quarter of 2012 were $484.4 million, compared to $472.7 million for the same period of the prior year.

For the year ended December 31, 2012, the Company reported an adjusted net loss attributable to stockholders of Teekay(1) of $54.9 million, or $0.79 per share, compared to an adjusted net loss attributable to stockholders of Teekay of $103.1 million, or $1.47 per share, for the year ended December 31, 2011. Adjusted net loss attributable to stockholders of Teekay excludes a number of specific items that had the net effect of increasing GAAP net loss by $105.3 million, or $1.52 per share, for the year ended December 31, 2012 and increasing GAAP net loss by $255.5 million, or $3.64 per share, for the year ended December 31, 2011, as detailed in Appendix A to this release. Including these items, the Company reported on a GAAP basis, a net loss attributable to stockholders of Teekay of $160.2 million, or $2.31 per share, for the year ended December 31, 2012, compared to a net loss attributable to stockholders of Teekay of $358.6 million, or $5.11 per share, for the year ended December 31, 2011. Net revenues(2) for the year ended December 31, 2012 were $1,818.0 million, compared to $1,777.2 million for the prior year.

On January 4, 2013, the Company declared a cash dividend on its common stock of $0.31625 per share for the quarter ended December 31, 2012. The cash dividend was paid on January 30, 2013, to all shareholders of record on January 16, 2013.

  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) and for information about specific items affecting net income (loss) that are typically excluded by securities analysts in their published estimates of the Company's financial results.
  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 website 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.

"The improvement in our fiscal 2012 results compared to the prior year largely reflects the profitable growth from our continued investment in our fixed-rate gas and offshore businesses as well as our cost reduction initiatives," commented Peter Evensen, Teekay Corporation's President and Chief Executive Officer. "Our fiscal 2012 results include a full year of cash flows from the two FPSO units acquired from Sevan at the end of 2011, cash flows from the LNG/LPG and shuttle tanker newbuildings that delivered during 2011 and early 2012, and cash flows from our 52 percent interest in the six LNG carriers we acquired from A.P. Moller-Maersk in the first quarter of 2012. In addition, cash flows from our existing assets increased during 2012 due to the renewal of offshore and LNG contracts at higher rates, reduced operating expenses in our conventional and shuttle tanker businesses resulting from an organization realignment, and lower time-charter hire expenses due to the re-delivery of several time-chartered in conventional tankers, partially offset by the Petrojarl Banff FPSO being off-hire since its storm-related incident in December 2011."

"While Teekay has benefited from the attractive market fundamentals in our gas and offshore businesses, the conventional tanker market continued to be challenging in 2012 and is expected to remain weak through 2013," Mr. Evensen continued. "Primarily as a result of the continuing weak spot tanker rates, delays to the expected tanker market recovery, and further reductions in conventional tanker values during 2012, for accounting purposes, we recorded a non-cash impairment charge in the fourth quarter of 2012, with the largest component related to certain conventional tankers owned by our 25 percent owned subsidiary, Teekay Tankers Ltd. It is important to note that this impairment charge is non-cash in nature and does not impact our operations, cash flows, liquidity or any loan covenants."

Mr. Evensen continued, "Looking ahead to 2013, we remain focused on effective project execution, with multiple projects scheduled for completion between 2013 and 2016. Last week, the Cidade de Itajai FPSO unit achieved first oil on its Brazilian offshore field and commenced operations under its nine-year time-charter contract with Petrobras. Field installation for the Voyageur Spirit FPSO continues to progress, with the unit expected to achieve first oil in March 2013. Construction of the Petrojarl Knarr FPSO is on track for delivery in the first half of 2014 and this past December the charterer, BG Group, exercised its option to extend the firm period of the Petrojarl Knarr time-charter to 10 years. We are also making progress on the repair and upgrade work on the Petrojarl Banff FPSO, which is expected to return to production during the fourth quarter of 2013. Construction is proceeding on schedule on all four of Teekay Offshore's shuttle tanker newbuildings, which will operate under 10-year time-charters with BG in Brazil upon their respective deliveries in April through November this year. Finally, Teekay LNG Partners recently completed the acquisition of a 50 percent interest in a new LPG joint venture with Exmar and ordered two fuel-saving newbuilding LNG carriers, which are scheduled for delivery in the first half of 2016."

"As the current inventory of offshore and gas projects are completed, we expect that Teekay Parent will benefit both through anticipated increased distributions from our growing daughter subsidiaries, including the incentive distribution rights from our two general partner interests, and through anticipated enhanced financial strength as proceeds from the sale of warehoused assets are used to delever Teekay Parent's balance sheet and build liquidity," Mr. Evensen added.

Operating Results

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

Three Months Ended December 31, 2012
(unaudited)
(in thousands of U.S. dollars) Teekay
Offshore
Partners LP
Teekay
LNG
Partners LP
Teekay
Tankers Ltd.
Teekay
Parent
Consolidation
Adjustments
Teekay
Corporation
Consolidated
Net revenues 212,311 97,631 44,476 161,907 (31,898 ) 484,427
Vessel operating expense 79,414 23,720 23,615 81,232 - 207,981
Time-charter hire expense 15,493 - 841 43,447 (31,898 ) 27,883
Depreciation and amortization 47,249 25,949 18,431 21,831 - 113,460
CFVO - Consolidated (1)(2)(3) 97,892 67,354 15,989 (116 ) - 181,119
CFVO - Equity Investments (4) - 38,498 - (1,691 ) - 36,807
CFVO - Total 97,892 105,852 15,989 (1,807 ) - 217,926
Three Months Ended December 31, 2011
(unaudited)
(in thousands of U.S. dollars) Teekay
Offshore
Partners
LP
Teekay
LNG
Partners
LP
Teekay
Tankers
Ltd.
Teekay
Parent
Consolidation
Adjustments
Teekay
Corporation
Consolidated
Net revenues 205,111 97,228 27,322 184,226 (41,162 ) 472,725
Vessel operating expense 69,065 22,485 10,694 66,777 - 169,021
Time-charter hire expense 17,406 - 2,436 71,621 (41,162 ) 50,301
Depreciation and amortization 48,194 24,367 10,811 27,218 - 110,590
CFVO - Consolidated (1)(2)(3) 101,593 70,896 12,310 5,104 - 189,903
CFVO - Equity Investments (4) - 20,005 - 1,110 - 21,115
CFVO - Total 101,593 90,901 12,310 6,214 - 211,018
  1. Cash flow from vessel operations (CFVO) represents income from vessel operations before depreciation and amortization expense, amortization of in-process revenue contracts, vessel write downs, gains and losses on the sale of vessels, adjustments for direct financing leases to a cash basis, and unrealized gains and losses relating to derivatives, but includes realized gains and losses on the settlement of foreign currency forward contracts. CFVO - Consolidated represents CFVO from vessels that are consolidated on the Company's financial statements. Cash flow from vessel operations is a non-GAAP financial measure used by certain investors to measure the financial performance of shipping companies. Please refer to Appendix B and Appendix C of this release and see the Company's website at 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 CFVO relating to assets acquired from Teekay Parent for the periods prior to their acquisition by Teekay Offshore, Teekay LNG and Teekay Tankers, respectively, as those results are included in the historical results for Teekay Parent.
  3. In addition to CFVO from directly owned vessels, Teekay Parent also receives cash dividends and distributions from its daughter public companies. For the three months ended December 31, 2012 and 2011, Teekay Parent received daughter company dividends and distributions totaling $38.2 million and $34.8 million, respectively. The dividends and distributions received by Teekay Parent include, among others, those made with respect to its general partner interests in Teekay Offshore and Teekay LNG. Please refer to Appendix D to this release for further details.
  4. CFVO - Equity Investments represents the Company's proportionate share of CFVO from its equity-accounted vessels and other investments. Please refer to Appendix B of this release and see the Company's website at www.teekay.com for a reconciliation of this non-GAAP measure as used in this release to the most directly comparable GAAP financial measure.

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 37 shuttle tankers (including four chartered-in vessels and four newbuildings under construction), three floating, production, storage and offloading (FPSO) units, five floating storage and offtake (FSO) units and six conventional oil tankers, in which its interests range from 50 to 100 percent. Teekay Offshore also has the right to participate in certain other FPSO and vessel opportunities. Teekay Parent currently owns a 29.4 percent interest in Teekay Offshore (including the 2 percent sole general partner interest).

For the fourth quarter of 2012, Teekay Offshore's quarterly distribution was $0.5125 per common unit. The cash distribution received by Teekay Parent based on its common unit ownership and general partnership interest in Teekay Offshore totaled $14.6 million for the fourth quarter of 2012, as detailed in Appendix D to this release.

Cash flow from vessel operations from Teekay Offshore decreased to $97.9 million in the fourth quarter of 2012, from $101.6 million in the same period of the prior year. The decrease was primarily due to the sale of two conventional tankers and the lay-up of two conventional tankers during 2012 following expiry of their time-charter contracts. This was partially offset by incremental cash flows from the acquisition of the Piranema Spirit FPSO unit on November 30, 2011, increased revenue from the acquisition of volatile organic compound (VOC) equipment from Teekay Parent in the fourth quarter of 2012, a decrease in time-charter hire expense due to the redelivery of one in-chartered vessel in the fourth quarter of 2011, and lower vessel operating costs as a result of cost-savings initiatives and the sale of two shuttle tankers during 2012 and the lay-up of the Navion Torinita shuttle tanker, which commenced in the second quarter of 2012 upon expiration of its time-charter contract.

In January 2013, Teekay Offshore completed the issuance of NOK 1,300 million of new senior unsecured Norwegian bonds, issued in two tranches maturing in January 2016 (NOK 500 million) and January 2018 (NOK 800 million), respectively. The aggregate principal amount of the bonds is equivalent to approximately USD 233 million and all interest and principal payments were swapped into USD at a fixed rate of 4.80 percent for the tranche maturing in January 2016 and 5.93 percent for the tranche maturing in January 2018. In connection with the offering, Teekay Offshore repurchased NOK 388.5 million of its existing NOK 600 million bond issue maturing in November 2013. The net proceeds of approximately USD 167 million from the new bond issuance and repurchase of existing notes were used to reduce amounts outstanding under Teekay Offshore's revolving credit facilities and for general corporate purposes. Teekay Offshore is applying to list the new bonds on the Oslo Stock Exchange.

In January 2013, Teekay Offshore sold a 1992-built conventional tanker, the Leyte Spirit, and a 1992-built shuttle tanker, the Basker Spirit, to third party buyers for total net proceeds of $13.25 million.

In December 2012, Teekay Offshore sold a 1992-built conventional tanker, the Luzon Spirit, and a 1994-built conventional tanker, the Torben Spirit, to third party buyers for total net proceeds of $12.65 million.

In November 2012, Teekay Offshore sold a 1992-built shuttle tanker, the Navion Savonita, to a third party buyer for total net proceeds of $6.1 million.

In November 2012, Teekay Offshore agreed to acquire a 2010-built HiLoad Dynamic Positioning (DP) unit from Remora AS, a Norway-based offshore marine technology company, for a total purchase price of approximately $55 million, including modification costs. The transaction remains subject to finalizing a 10-year time-charter contract with Petroleo Brasileiro SA (Petrobras) in Brazil. The acquired unit is expected to commence operating at its full time-charter rate in early 2014 following the completion of capital modifications, delivery of the HiLoad DP unit to offshore Brazil and operational testing.

Teekay LNG Partners L.P.

Teekay LNG provides liquefied natural gas (LNG), liquefied petroleum gas (LPG) and crude oil marine transportation services primarily under long-term, fixed-rate charter contracts with major energy and utility companies through its current fleet of 29 LNG carriers (including two newbuildings under construction), 25 LPG carriers (including eight newbuildings under construction) and 11 conventional tankers. Teekay LNG's interests in these vessels range from 33 to 100 percent. In addition, Teekay LNG, through its 50 percent owned LPG joint venture with Exmar NV, charters-in five LPG carriers. Teekay Parent currently owns a 37.5 percent interest in Teekay LNG (including the 2 percent sole general partner interest).

For the fourth quarter of 2012, Teekay LNG's quarterly distribution was $0.675 per common unit. The cash distribution received by Teekay Parent based on its common unit ownership and general partnership interest in Teekay LNG totaled $23.0 million for the fourth quarter of 2012, as detailed in Appendix D to this release.

Including cash flows from equity-accounted vessels, Teekay LNG's total cash flow from vessel operations increased to $105.9 million in the fourth quarter of 2012, from $90.9 million in the same period of the prior year. This increase was primarily due to the acquisition of a 52 percent interest in six LNG carriers from A.P. Moller-Maersk (the MALT LNG Carriers) in February 2012 and the acquisition of a 33 percent interest in two Angola LNG carriers from Teekay between October 2011 and January 2012. This was partially offset by higher general and administrative costs as a result of increased business development activities.

In mid-February 2013, Teekay LNG entered into a joint venture with Belgium-based Exmar NV to own and charter-in LPG carriers with a primary focus on the mid-size gas carrier segment. The joint venture entity, called Exmar LPG BVBA, took economic effect as of November 1, 2012 and includes 16 owned LPG carriers (including four newbuildings scheduled for delivery in 2014) and five chartered-in LPG carriers. In addition, the joint venture recently ordered another four medium-size gas carrier newbuildings for delivery in 2015 and 2016, with options for an additional four vessels. In exchange for its 50 percent ownership in Exmar LPG BVBA, including newbuilding payments made prior to the establishment of the joint venture, Teekay LNG invested approximately $134 million of equity and assumed approximately $108 million of pro rata debt and lease obligations secured by certain vessels in the Exmar LPG BVBA fleet. A new $355 million debt facility is currently in documentation to refinance the Exmar LPG BVBA fleet.

In December 2012, Teekay LNG entered into an agreement with Daewoo Shipbuilding & Marine Engineering Co., Ltd., (DSME) of South Korea for the construction of two 173,400-cubic meter LNG carrier newbuildings, for a total purchase price of approximately $400 million, with options to order up to three additional vessels. The newbuildings will be constructed with M-type, Electronically Controlled, Gas Injection (MEGI) twin engines, which are expected to be significantly more fuel-efficient and have lower emission levels than engines currently being utilized in LNG shipping. Teekay LNG intends to secure long-term contract employment for both vessels prior to their scheduled deliveries in the first half of 2016.

Teekay Tankers Ltd.

Teekay Tankers currently owns a fleet of 28 vessels, including 11 Aframax tankers, 10 Suezmax tankers, three Long Range 2 (LR2) product tankers, three MR product tankers, and a 50 percent interest in a Very Large Crude Carrier (VLCC) newbuilding which is scheduled to deliver in April 2013. In addition, Teekay Tankers currently time-charters in two Aframax tankers and has invested $115 million in first-priority mortgage loans secured by two 2010-built VLCCs. Of the 28 vessels currently in operation, 15 are 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 its current ownership of Class A common stock and its ownership of 100 percent of the outstanding Teekay Tankers Class B stock, Teekay Parent currently owns a 25.1 percent economic interest in and has voting control of Teekay Tankers.

On February 20, 2013, Teekay Tankers declared a fourth quarter 2012 dividend of $0.03 per share, which will be paid March 11, 2013 to all shareholders of record on March 4, 2013. Based on its ownership of Teekay Tankers Class A and Class B shares, the dividend to be paid to Teekay Parent will total $0.6 million for the fourth quarter of 2012. In line with Teekay Tankers' growth strategy, commencing in the first quarter of 2013, Teekay Tankers will change from a variable full-payout dividend policy to a fixed annual dividend of $0.12 per share, payable quarterly.

In the fourth quarter of 2012, cash flow from vessel operations from Teekay Tankers increased to $16.0 million from $12.3 million in the same period of the prior year, primarily due to the contribution from 13 vessels acquired from Teekay Corporation in June 2012, partially offset by the expiration of certain time-charter contracts, and the subsequent redeployment of certain vessels on time-charter contracts at lower rates, throughout the course of 2012.

In January 2013, Teekay Tankers sold a 1998-built Aframax tanker, the Nassau Spirit, to a third party buyer for net proceeds of $9.1 million.

Teekay Parent

In addition to its equity ownership interests in Teekay Offshore, Teekay LNG and Teekay Tankers, Teekay Parent directly owns several vessels which currently includes four conventional Suezmax tankers and five FPSO units (including a 50 percent interest in a recently converted FPSO unit). In addition, Teekay Parent currently owns one newbuilding FPSO unit under construction and has agreed to acquire another FPSO unit upon the expected commencement of its time-charter contract in March 2013, at which time the FPSO unit will be immediately acquired from Teekay Parent by Teekay Offshore for $540 million. As at January 1, 2013, Teekay Parent also had 11 chartered-in conventional tankers (including four Aframax tankers owned by Teekay Offshore), two chartered-in LNG carriers owned by Teekay LNG, and two chartered-in shuttle tankers and two chartered-in FSOs owned by Teekay Offshore.

For the fourth quarter of 2012, Teekay Parent generated negative cash flow from vessel operations of $1.8 million, compared to positive cash flow from vessel operations of $6.2 million in the same period of the prior year. The decrease in cash flow is due to the sale of the 13 conventional tankers to Teekay Tankers in June 2012, the off-hire of the Petrojarl Banff FPSO which was undergoing repairs in 2012 following damage from a December 2011 storm-related incident and lower revenue from the Petrojarl Foinaven FPSO (Foinaven) as a result of temporarily lower oil production during the fourth quarter of 2012 compared to the same period last year, and reduced revenues under the Foinaven FPSO contract associated with annual performance targets paid annually in the fourth quarter each year. This was partially offset by lower time-charter hire expense as a result of the redelivery of time-chartered in vessels during the past year and the contribution from the Hummingbird Spirit FPSO following Teekay Parent's acquisition of this unit in November 2011.

On February 16, 2013, Cidade de Itajai FPSO unit, which is 50 percent owned by Teekay Parent, achieved first oil on its Brazil offshore field and commenced operations under its nine-year time-charter contract with Petrobras.

In December 2012, Teekay Parent completed a new $200 million, three-year corporate revolving credit facility secured by a portion of its common unit holdings in each of Teekay LNG and Teekay Offshore.

In November 2012, concurrent with Teekay Offshore's agreement to acquire a 2010-built HiLoad DP unit from Remora AS, Teekay Parent agreed to invest approximately $4.4 million to acquire a 49.9 percent ownership interest in a recapitalized Remora AS.

Vessel Impairment Charge

Due to the current economic environment for the conventional tanker industry and the Company's outlook for expected future earnings from the Company's conventional fleet, the estimated future cash flows for certain of the Company's tankers are lower than the book values of these vessels at December 31, 2012. As a result, under US GAAP, the Company was required to reduce the book value of the affected vessels on its December 31, 2012 balance sheet to their estimated fair market values, which are $429 million lower than the prior carrying values. This difference is included in the Company's fourth quarter and fiscal 2012 statement of loss as "asset impairments". The large majority of this non-cash impairment charge relates to certain conventional tankers owned by Teekay Tankers (primarily seven Suezmax tankers aged between eight and ten years with similar carrying values) as well as certain conventional tankers owned by each of Teekay Offshore, Teekay LNG and Teekay Parent. As most of these conventional tankers are owned by Teekay's publicly-traded subsidiaries, the net impact of the impairment charges to the income attributable to the stockholders of Teekay, after the effect of non-controlling interest, is $135 million. The impairment charge is non-cash in nature and thus, has no impact on the Company's cash flows, liquidity, or loan covenants. As at December 31, 2012, the Company was in compliance with all covenants relating to its revolving credit facilities and term loans. Only $165 million of conventional tanker revolving credit facilities and term loans, or approximately 3 percent, of the Company's outstanding loan balances as at December 31, 2012, has covenants related to minimum vessel value to loan ratios, which are currently above the minimum ratio requirements.

Fleet List

The following table summarizes Teekay's consolidated fleet of 168 vessels as at February 1, 2013, including chartered-in vessels and vessels under construction/conversion but excluding vessels managed for third parties:

Number of Vessels(1)
Owned Chartered-in Newbuildings /
Vessels Vessels Conversions Total
Teekay Parent Fleet(2)(3)
Aframax Tankers (4) - 6 - 6
Suezmax Tankers 4 - - 4
MR Product Tanker - 1 - 1
FPSO Units (5) 4 - 3 7
Total Teekay Parent Fleet 8 7 3 18
Teekay Offshore Fleet 43 4 4 51
Teekay LNG Fleet 55 5 10 70
Teekay Tankers Fleet 27 1 1 29
Total Teekay Consolidated Fleet 133 17 18 168
  1. Ownership interests in these vessels range from 33 percent to 100 percent. Excludes vessels managed on behalf of third parties.
  2. Excludes two LNG carriers chartered-in from Teekay LNG.
  3. Excludes two shuttle tankers and two FSOs chartered-in from Teekay Offshore.
  4. Excludes four Aframax tankers chartered-in from Teekay Offshore.
  5. Includes one FPSO unit, the Voyageur Spirit, which for accounting purposes is a variable interest entity (VIE) whereby Teekay is the primary beneficiary. As a result, the Company has consolidated the VIE even though the Company does not expect to acquire the FPSO unit until March 2013.

Liquidity and Capital Expenditures

As at December 31, 2012, Teekay had consolidated liquidity of $1.9 billion (consisting of $639.5 million cash and cash equivalents and $1,210.9 million of undrawn revolving credit facilities), of which $608.2 million of liquidity (consisting of $293.2 million cash and cash equivalents and $315.0 million of undrawn revolving credit facilities) is attributable to Teekay Parent. Pro forma for the approximately $167 million of net proceeds from Teekay Offshore's January 2013 Norwegian bond offering and concurrent Norwegian bond repurchase and Teekay LNG's $134 million equity contribution to acquire its 50 percent ownership interest in the Exmar LPG BVBA joint venture, Teekay's total consolidated liquidity remained at approximately $1.9 billion as at December 31, 2012.

The following table provides the Company's remaining capital commitments relating to its portion of acquisitions and newbuildings and related total financing completed as at December 31, 2012:

(in millions) 2013 2014 2015 2016 Total Amount Financed to Date
Teekay Offshore (1) $ 323 - - - $ 323 $ 170
Teekay LNG(2) $ 26 $ 106 $ 93 $ 305 $ 530 $ 70
Teekay Tankers (3) $ 27 - - - $ 27 $ 27
Teekay Parent (4) $ 81 $ 343 - - $ 424 $ 119(5)
Total Teekay Corporation Consolidated $ 457 $ 449 $ 93 $ 305 $ 1,304 $ 386(5)
  1. Includes capital expenditures related to four newbuilding shuttle tankers.
  2. Includes capital expenditures related to two newbuilding LNG carriers and Teekay LNG's 50 percent interest in the eight newbuilding LPG carriers being constructed for the Exmar LPG BVBA joint venture.
  3. Includes remaining capital expenditures related to Teekay Tankers' 50 percent interest in the Wah Kwong VLCC Newbuilding.
  4. Includes remaining capital expenditures related to the Petrojarl Knarr FPSO newbuilding and the upgrade and acquisition by Teekay from Sevan Marine ASA (Sevan) of the Voyageur Spirit FPSO unit (net of the existing $230 million debt facility which Teekay Parent will assume as part of the acquisition and is currently accounted for on Teekay Parent's Balance Sheet as the Voyageur Spirit is deemed a variable interest entity).
  5. Includes a firm commitment to upsize the Voyageur Spirit FPSO debt facility by $100 million syndicated by a bank group in November 2012.

As indicated above, the Company had total capital expenditure commitments pertaining to its portion of acquisitions and newbuildings of approximately $1.3 billion as at December 31, 2012. The Company's current pre-arranged financing of approximately $386 million primarily relates to its 2013 capital expenditure commitments. The Company is in the process of obtaining additional debt financing to fund its remaining capital expenditure commitments relating to the last two shuttle tanker newbuildings, which are scheduled to deliver in the second half of 2013; the Petrojarl Knarr FPSO newbuilding, which is scheduled to deliver in the second quarter of 2014; the two LNG carrier newbuildings, which are scheduled to deliver in the first half of 2016; and four of the eight LPG carrier newbuildings being constructed by the Exmar LPG BVBA joint venture, which are scheduled to deliver in 2015 and 2016.

Conference Call

The Company plans to host a conference call on February 21, 2013 at 11:00 a.m. (ET) to discuss its results for the fourth quarter and fiscal year 2012. 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) 820-0231 or (416) 640-5926, if outside North America, and quoting conference ID code 3432706.
  • 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, February 28, 2013. 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 3432706.

About Teekay

Teekay Corporation is an operational leader and project developer in the marine midstream space. Through its general partnership interests in two master limited partnerships, Teekay LNG Partners L.P. (NYSE:TGP) and Teekay Offshore Partners L.P. (NYSE:TOO), its controlling ownership of Teekay Tankers Ltd. (NYSE:TNK), and its fleet of directly-owned vessels, Teekay is responsible for managing and operating consolidated assets of over $11 billion, comprised of approximately 170 liquefied gas, offshore, and conventional tanker assets. With 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, and its reputation for safety, quality and innovation has earned it a position with its customers as The Marine Midstream Company.

Teekay's common stock is listed on the New York Stock Exchange where it trades under the symbol "TK".

TEEKAY CORPORATION
SUMMARY CONSOLIDATED STATEMENTS OF (LOSS) INCOME
(in thousands of U.S. dollars, except share and per share data)
Three Months Ended Year Ended
December
31,
September
30,
December
31,
December
31,
December
31,
2012 2012 2011 2012 2011
(unaudited) (unaudited) (unaudited) (unaudited) (unaudited)
REVENUES(1)(2) 515,223 463,537 512,730 1,956,235 1,953,782
OPERATING EXPENSES
Voyage expenses (2) 30,796 29,674 40,005 138,283 176,614
Vessel operating expenses (1)(2) 207,981 182,581 169,021 730,119 677,687
Time-charter hire expense 27,883 27,386 50,301 130,739 214,179
Depreciation and amortization 113,460 112,756 110,590 455,898 428,608
General and administrative (2) 49,187 49,630 53,324 202,967 223,616
Loss on sale of vessels and equipment / asset impairments 428,792 9,193 49,845 441,057 151,059
Bargain purchase gain (3) - - (68,535 ) - (68,535 )
Goodwill impairment - - - - 36,652
Restructuring charges 2,121 3,919 - 7,565 5,490
860,220 415,139 404,551 2,106,628 1,845,370
(Loss) income from vessel operations (344,997 ) 48,398 108,179 (150,393 ) 108,412
OTHER ITEMS
Interest expense (2) (40,956 ) (41,652 ) (37,645 ) (167,615 ) (137,604 )
Interest income (2) 1,794 674 2,762 6,159 10,078
Realized and unrealized gain (loss) on derivative instruments (2) 44,580 (35,149 ) (44,269 ) (80,352 ) (342,722 )
Equity income (loss) (4) 26,097 30,179 4,971 79,211 (35,309 )
Income tax recovery (expense) 13,028 (4,039 ) 31 14,406 (4,290 )
Foreign exchange (loss) gain (6,405 ) (8,504 ) 13,921 (12,898 ) 12,654
Other (loss) income - net (1,690 ) (376 ) 10,540 366 12,360
Net (loss) income (308,549 ) (10,469 ) 58,490 (311,116 ) (376,421 )
Less: Net (income) loss attributable to non-controlling interests 214,838 (9,792 ) 160 150,936 17,805
Net (loss) income attributable to stockholders of Teekay Corporation (93,711 ) (20,261 ) 58,650 (160,180 ) (358,616 )
(Loss) income per common share of Teekay
- Basic ($1.35 ) ($0.29 ) $ 0.85 ($2.31 ) ($5.11 )
- Diluted ($1.35 ) ($0.29 ) $ 0.84 ($2.31 ) ($5.11 )
Weighted-average number of common shares outstanding
- Basic 69,589,200 69,372,220 68,726,590 69,263,369 70,234,817
- Diluted 69,589,200 69,372,220 69,883,057 69,263,369 70,234,817
  1. Business development and engineering studies relating to one North Sea FPSO project and two North Sea FSO projects that the Company is currently pursuing were completed in December 2012, the costs of which are substantially reimbursable from customers. As a result, $26.3 million of revenues and $28.1 million of costs were recognized in the fourth quarter of 2012 upon completion of the studies.
  2. 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 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 Year Ended
December
31,
September
30,
December
31,
December
31,
December
31,
2012 2012 2011 2012 2011
Realized (losses) gains relating to:
Interest rate swaps (33,164 ) (30,027 ) (33,803 ) (123,277 ) (132,931 )
Interest rate swap resets and terminations - - (22,560 ) - (149,666 )
Foreign currency forward contracts 646 (876 ) 870 1,155 9,965
Bunkers, freight forward agreements (FFAs) and other - - - 11,452 36
(32,518 ) (30,903 ) (55,493 ) (110,670 ) (272,596 )
Unrealized gains (losses) relating to:
Interest rate swaps 76,095 (8,036 ) 15,765 26,770 (58,405 )
Foreign currency forward contracts 1,003 3,790 (4,323 ) 6,933 (11,399 )
Bunkers, FFAs and other - - (218 ) (3,385 ) (322 )
77,098 (4,246 ) 11,224 30,318 (70,126 )
Total realized and unrealized gains (losses) on non-designated derivative instruments 44,580 (35,149 ) (44,269 ) (80,352 ) (342,722 )
  1. The income statements for the three months and year ended December 31, 2011 have been adjusted as a result of the finalization of the purchase price allocation for the acquisition of three FPSO units from Sevan Marine ASA (Sevan) and a 40 percent equity investment in Sevan.
  2. Equity income excluding the Company's proportionate share of items identified in Appendix A of this release is as detailed in the table below:
Three Months Ended Year Ended
December 31, September 30, December 31, December 31, December 31,
2012 2012 2011 2012 2011
Equity income (loss) 26,097 30,179 4,971 79,211 (35,309 )
Gain on sale of equity investment - (10,830 ) - (10,830 ) -
(gains) on derivative instruments (10,676 ) 1,896 364 (5,272 ) 35,163
Impairments of equity investments 1,767 - - 1,767 19,411
Other 750 269 833 1,620 830
Equity income adjusted for items in Appendix A 17,938 21,514 6,168 66,496 20,095
TEEKAY CORPORATION
SUMMARY CONSOLIDATED BALANCE SHEETS
(in thousands of U.S. dollars)
As at December 31, As at September 30, As at December 31,
2012 2012 2011
(unaudited) (unaudited) (unaudited)
ASSETS
Cash and cash equivalents 639,491 586,901 692,127
Other current assets 692,389 623,335 495,357
Restricted cash - current 39,390 35,051 4,370
Restricted cash - long-term 494,429 496,309 495,784
Vessels held for sale 22,364 8,000 19,000
Vessels and equipment(2) 6,628,383 7,174,448 7,382,854
Advances on newbuilding contracts/conversions 692,675 590,114 507,908
Derivative assets 180,250 177,485 165,269
Investment in equity accounted investees(2) 480,043 441,043 240,537
Investment in direct financing leases 436,601 442,121 459,908
Investment in term loans 185,934 187,581 186,844
Other assets 217,401 200,141 184,438
Intangible assets 126,136 124,870 136,742
Goodwill 166,539 166,539 166,539
Total Assets 11,002,025 11,253,938 11,137,677
LIABILITIES AND EQUITY
Accounts payable and accrued liabilities 478,756 509,798 487,651
Current portion of long-term debt 867,683 826,630 448,579
Long-term debt 5,099,246 4,806,595 5,422,344
Long-term debt - variable interest entity(1) 230,359 230,394 220,497
Derivative liabilities 644,021 732,536 686,879
In process revenue contracts 241,591 254,615 308,640
Other long-term liabilities 220,080 219,203 220,986
Redeemable non-controlling interest 28,815 36,241 38,307
Equity:
Non-controlling interests 1,876,085 2,223,805 1,863,798
Stockholders of Teekay 1,315,389 1,414,121 1,439,996
Total Liabilities and Equity 11,002,025 11,253,938 11,137,677
  1. For accounting purposes, the Voyageur Spirit FPSO unit is a variable interest entity (VIE), whereby Teekay is the primary beneficiary. As a result, the Company has consolidated the VIE as of December 1, 2011, even though the Company does not expect to acquire the Voyageur Spirit FPSO unit until March 2013.
  2. The balance sheets as at September 30, 2012 and December 31, 2011 have been adjusted as a result of the finalization of the purchase price allocation for the acquisition of three FPSO units from Sevan Marine ASA (Sevan) and a 40 percent equity investment in Sevan.
TEEKAY CORPORATION
SUMMARY CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands of U.S. dollars)
Year Ended
December 31
2012 2011
(unaudited) (unaudited)
Cash and cash equivalents provided by (used for)
OPERATING ACTIVITIES
Net operating cash flow 289,561 107,193
FINANCING ACTIVITIES
Net proceeds from long-term debt 1,407,275 2,104,245
Scheduled repayments of long-term debt (276,403 ) (538,844 )
Prepayments of long-term debt (1,060,169 ) (881,207 )
(Decrease) increase in restricted cash (33,592 ) 73,105
Repurchase of common stock - (122,195 )
Net proceeds from public offerings of Teekay LNG 178,532 334,101
Net proceeds from public offerings of Teekay Offshore 251,921 189,722
Net proceeds from public offerings of Teekay Tankers 65,771 107,234
Equity contribution from joint venture partner 86,350 -
Cash dividends paid (83,299 ) (93,480 )
Distribution from subsidiaries to non-controlling interests (246,555 ) (201,942 )
Other 9,840 5,906
Net financing cash flow 299,671 976,645
INVESTING ACTIVITIES
Expenditures for vessels and equipment (616,525 ) (704,746 )
Proceeds from sale of vessels and equipment 250,807 33,424
Investment in term loans - (70,000 )
Purchase of Sevan - (347,800 )
Proceeds from sale of marketable securities - 8,774
Advances to joint ventures and joint venture partners (117,235 ) (55,156 )
Investment in joint ventures (183,554 ) -
Direct financing lease payments received and other 24,639 (35,955 )
Net investing cash flow (641,868 ) (1,171,459 )
Decrease in cash and cash equivalents (52,636 ) (87,621 )
Cash and cash equivalents, beginning of the year 692,127 779,748
Cash and cash equivalents, end of the year 639,491 692,127

TEEKAY CORPORATION

APPENDIX A - SPECIFIC ITEMS AFFECTING NET INCOME (LOSS)

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

Set forth below is a reconciliation of the Company's unaudited adjusted net income (loss) attributable to stockholders of Teekay, a non-GAAP financial measure, to net 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 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 Year Ended
December 31, 2012 December 31, 2012
(unaudited) (unaudited)
$ Per $ Per
$ Share(1) $ Share(1)
Net loss - GAAP basis (308,549 ) (311,116 )
Adjust for: Net loss attributable to non-controlling interests 214,838 150,936
Net loss attributable to stockholders of Teekay (93,711 ) (1.35 ) (160,180 ) (2.31 )
Add (subtract) specific items affecting net loss:
Unrealized gains from derivative instruments(2) (87,063 ) (1.25 ) (34,386 ) (0.50 )
Foreign exchange loss(3) 6,511 0.09 10,600 0.15
Loss on sale of assets/asset impairments(4) 428,792 6.15 441,057 6.37
Non-recurring adjustments to tax accruals(5) (11,360 ) (0.16 ) (19,366 ) (0.28 )
Restructuring charges(6) 2,121 0.03 7,565 0.11
Write down (gain on sale) of equity investment(7) 1,767 0.03 (9,063 ) (0.13 )
Realized gain upon settlement of embedded derivative - - (11,452 ) (0.17 )
Other(8) 918 0.01 697 0.01
Non-controlling interests' share of items above (245,034 ) (3.52 ) (280,334 ) (4.05 )
Total adjustments 96,652 1.39 105,318 1.52
Adjusted net income (loss) attributable to stockholders of Teekay 2,941 0.04 (54,862 ) (0.79 )
  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 Norwegian Kroner in addition to the unrealized gains and losses on cross currency swaps used to hedge the principal and interest on the Norwegian Kroner bonds. Nearly all of the Company's foreign currency exchange gains and losses are unrealized.
  4. Relates to impairment during the year ended December 31, 2012 of 18 of the Company's conventional tankers, four shuttle tankers and one FSO unit, and disposal of two older shuttle tankers and three conventional tankers.
  5. Relates to reversal of freight tax accruals and recognition of deferred income tax asset relating to a new Norwegian tax structure.
  6. Restructuring charges relate to the reorganization of the Company's marine operations.
  7. Relates to impairment of the Company's interest in a joint venture and gain on sale of the Company's 40 percent interest in an FPSO unit.
  8. Other includes a revenue adjustment for volatile organic compound equipment, partially offset by write down of the Company's investment in marketable securities.

TEEKAY CORPORATION

APPENDIX A - SPECIFIC ITEMS AFFECTING NET INCOME (LOSS)

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

Set forth below is a reconciliation of the Company's unaudited adjusted net income (loss) attributable to 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 income (loss) attributable to the stockholders of Teekay is intended to provide additional information and should not be considered a substitute for measures of performance prepared in accordance with GAAP.

Three Months Ended Year Ended
December 31, 2011 December 31, 2011
(unaudited) (unaudited)
$ Per $ Per
$ Share(1) $ Share(1)
Net income (loss) - GAAP basis 58,490 (376,421 )
Adjust for: Net loss attributable to non-controlling interests 160 17,805
Net income (loss) attributable to stockholders of Teekay 58,650 0.84 (358,616 ) (5.11 )
Add (subtract) specific items affecting net loss:
Unrealized (gains) losses from derivative instruments (2) (10,519 ) (0.15 ) 106,077 1.51
Foreign currency exchange gains (3) (14,582 ) (0.21 ) (12,646 ) (0.18 )
Gain on acquisition(4) (68,535 ) (1.00 ) (68,535 ) (0.98 )
Asset impairments/net loss on vessel sales(5) 49,845 0.73 170,470 2.43
Upfront payments related to interest rate swap resets and interest rate swap termination 22,560 0.33 149,658 2.13
Gain on sale of marketable securities (3,372 ) (0.05 ) (3,372 ) (0.05 )
Acquisition costs(6) 1,937 0.03 1,937 0.03
Restructuring charge(7) - - 5,490 0.08
Goodwill impairment(8) - - 36,652 0.52
Adjustments to pension accruals and stock-based compensation(9) - - 18,102 0.26
Deferred income tax expense on unrealized foreign exchange gains - - 10,095 0.14
Other - net(10) (2,971 ) (0.04 ) (9,203 ) (0.13 )
Non-controlling interests' share of items above (31,420 ) (0.46 ) (149,205 ) (2.12 )
Total adjustments (57,057 ) (0.82 ) 255,520 3.64
Adjusted net income (loss) attributable to stockholders of Teekay 1,593 0.02 (103,096 ) (1.47 )
  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 Norwegian Kroner, and deferred tax liability denominated in Norwegian Kroner. A substantial majority of the Company's foreign currency exchange gains and losses are unrealized.
  4. Relates to the bargain purchase gain recognized upon acquisition of three FPSO units from Sevan Marine ASA (Sevan) and a 40 percent equity investment in Sevan.
  5. Relates to impairment of certain older vessels and equipment and impairment on an investment in a joint venture.
  6. Relates to costs associated with the acquisition of three FPSO units from Sevan, a 40 percent equity investment in Sevan, and the six MALT LNG Carriers.
  7. Restructuring charges relate to crew changes, reflagging of certain vessels, and global staffing changes.
  8. Relates to impairment of goodwill of the Company's conventional tanker segment.
  9. 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.
  10. Relates to non-recurring adjustments to tax accruals, non-recurring adjustment to asset retirement obligation, early redelivery penalty for an in-chartered vessel, and a non-current asset write down.
TEEKAY CORPORATION
APPENDIX B - SUPPLEMENTAL FINANCIAL INFORMATION
SUMMARY BALANCE SHEET AS AT DECEMBER 31, 2012
(in thousands of U.S. dollars)
(unaudited)
Teekay Teekay Teekay Teekay Consolidation
Offshore LNG Tankers Parent Adjustments Total
ASSETS
Cash and cash equivalents 206,339 113,577 26,341 293,234 - 639,491
Other current assets 121,271 19,244 24,903 526,971 - 692,389
Restricted cash (current & non-current) - 528,589 - 5,230 - 533,819
Vessels held for sale 13,250 - 9,114 - - 22,364
Vessels and equipment 2,327,337 1,911,016 885,992 1,504,038 - 6,628,383
Advances on newbuilding contracts 127,286 38,624 - 526,765 - 692,675
Derivative assets 15,311 162,559 - 2,380 - 180,250
Investment in equity accounted investees - 409,735 3,457 73,851 (7,000 ) 480,043
Investment in direct financing leases 33,215 403,386 - - - 436,601
Investment in term loans - - 117,820 68,114 - 185,934
Other assets 37,060 39,237 13,242 127,862 - 217,401
Advances to affiliates 29,682 13,864 24,787 (68,333 ) - -
Equity investment in subsidiaries - - - 496,853 (496,853 ) -
Intangibles and goodwill 142,640 145,615 - 4,420 - 292,675
TOTAL ASSETS 3,053,391 3,785,446 1,105,656 3,561,385 (503,853 ) 11,002,025
LIABILITIES AND EQUITY
Accounts payable and accrued liabilities 99,569 59,729 25,792 293,666 - 478,756
Advances from affiliates 47,810 12,083 3,592 (63,485 ) - -
Current portion of long-term debt 248,385 156,761 25,246 437,291 - 867,683
Long-term debt 1,521,247 1,894,166 710,455 973,378 - 5,099,246
Long-term debt - variable interest entity - - - 230,359 - 230,359
Derivative liabilities 261,479 296,295 33,631 52,616 - 644,021
In-process revenue contracts 114,038 5,885 - 121,668 - 241,591
Other long-term liabilities 26,819 106,253 4,757 82,251 - 220,080
Redeemable non-controlling interest 28,815 - - - - 28,815
Equity:
Non-controlling interests (1) 44,135 41,294 - 118,252 1,672,404 1,876,085
Equity attributable to stockholders/ unitholders of publicly-listed entities 661,094 1,212,980 302,183 1,315,389 (2,176,257 ) 1,315,389
TOTAL LIABILITIES AND EQUITY 3,053,391 3,785,446 1,105,656 3,561,385 (503,853 ) 11,002,025
NET DEBT(2) 1,563,293 1,408,761 709,360 1,342,564 - 5,023,978
  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 INCOME (LOSS) FOR THE THREE MONTHS ENDED DECEMBER 31, 2012
(in thousands of U.S. dollars)
(unaudited)
Teekay Teekay Teekay Teekay Consolidation
Offshore LNG Tankers Parent Adjustments Total
Revenues 240,489 97,958 45,493 163,531 (32,248 ) 515,223
Voyage expenses 28,178 327 1,017 1,624 (350 ) 30,796
Vessel operating expenses 79,414 23,720 23,615 81,232 - 207,981
Time-charter hire expense 15,493 - 841 43,447 (31,898 ) 27,883
Depreciation and amortization 47,249 25,949 18,431 21,831 - 113,460
General and administrative 17,916 7,273 3,791 20,207 - 49,187
Loss on sale of vessels and equipment/asset impairments 19,754 29,367 352,546 27,125 - 428,792
Restructuring charges 1,115 - - 1,006 - 2,121
Total operating expenses 209,119 86,636 400,241 196,472 (32,248 ) 860,220
Income (loss) from vessel operations 31,370 11,322 (354,748 ) (32,941 ) - (344,997 )
Net interest expense (10,482 ) (12,494 ) (2,826 ) (13,360 ) - (39,162 )
Realized and unrealized gain (loss) on derivative instruments 31,187 14,373 1,263 (2,243 ) - 44,580
Income tax recovery (expense) 11,041 (75 ) - 2,062 - 13,028
Equity income (loss) - 29,634 - (3,537 ) - 26,097
Equity in earnings of subsidiaries (1) - - - (43,665 ) 43,665 -
Foreign exchange gain (loss) 2,272 (6,255 ) (203 ) (2,219 ) - (6,405 )
Other - net 315 615 (55 ) (2,565 ) - (1,690 )
Net income (loss) 65,703 37,120 (356,569 ) (98,468 ) 43,665 (308,549 )
Less: Net (income) loss attributable to non-controlling interests (2) 2,982 (8,895 ) - 4,757 215,994 214,838
Net income (loss) attributable to stockholders/ unitholders of publicly-listed entities 68,685 28,225 (356,569 ) (93,711 ) 259,659 (93,711 )
CFVO - Consolidated(3)(4) 97,892 67,354 15,989 (116 ) - 181,119
CFVO - Equity Investments (5) - 38,498 - (1,691 ) - 36,807
CFVO - Total 97,892 105,852 15,989 (1,807 ) - 217,926
  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 (CFVO) represents income from vessel operations before depreciation and amortization expense, amortization of in-process revenue contracts, vessel write downs, gains and losses on the sale of vessels, adjustments for direct financing leases to a cash basis, and unrealized gains and losses relating to derivatives, but includes realized gains and losses on the settlement of foreign currency forward contracts. CFVO - Consolidated represents CFVO from vessels that are consolidated on the Company's financial statements. Cash flow from vessel operations is a non-GAAP financial measure used by certain investors to measure the financial performance of shipping companies. Please see the Company's Web site at 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 CFVO, Teekay Parent also receives cash dividends and distributions from its publicly-traded subsidiaries. For the three months ended December 31, 2012, Teekay Parent received cash dividends and distributions from these subsidiaries totaling $38.2 million. The dividends and distributions received by Teekay Parent include, among others, those made with respect to its general partner interests in Teekay Offshore and Teekay LNG. Please refer to Appendix D to this release for further details.
  5. Cash flow from vessel operations (CFVO) - Equity Investments represents the Company's proportionate share of CFVO from its equity accounted vessels and other investments. Please see the Company's website at www.teekay.com for a reconciliation of this non-GAAP measure as used in this release to the most directly comparable GAAP financial measure.
TEEKAY CORPORATION
APPENDIX B - SUPPLEMENTAL FINANCIAL INFORMATION
SUMMARY STATEMENT OF INCOME (LOSS) FOR THE YEAR ENDED DECEMBER 31, 2012
(in thousands of U.S. dollars)
(unaudited)
Teekay Teekay Teekay Teekay Consolidation
Offshore LNG Tankers Parent Adjustments Total
Revenues 964,194 392,251 197,429 559,966 (157,605 ) 1,956,235
Voyage expenses 126,684 1,772 4,618 6,508 (1,299 ) 138,283
Vessel operating expenses 291,268 86,347 89,215 263,289 - 730,119
Time-charter hire expense 56,989 - 3,950 226,702 (156,902 ) 130,739
Depreciation and amortization 194,631 99,825 72,365 89,077 - 455,898
General and administrative 76,353 27,149 14,930 76,973 7,562 202,967
Loss (gain) on sale of vessels and equipment/asset impairments 32,217 29,367 352,546 26,927 - 441,057
Restructuring charges 1,115 - - 6,450 - 7,565
Total operating expenses 779,257 244,460 537,624 695,926 (150,639 ) 2,106,628
Income (loss) from vessel operations 184,937 147,791 (340,195 ) (135,960 ) (6,966 ) (150,393 )
Net interest expense (47,303 ) (50,709 ) (19,959 ) (43,485 ) - (161,456 )
Realized and unrealized loss on derivative instruments (26,349 ) (29,620 ) (7,963 ) (16,420 ) - (80,352 )
Income tax (expense) recovery 10,477 (625 ) - 4,554 - 14,406
Equity income - 78,866 - 345 - 79,211
Equity in earnings of subsidiaries (1) - - - 17,706 (17,706 ) -
Foreign exchange loss (313 ) (8,244 ) (212 ) (4,129 ) - (12,898 )
Other - net 1,566 1,683 (1,852 ) (1,031 ) - 366
Net income (loss) 123,015 139,142 (370,181 ) (178,420 ) (24,672 ) (311,116 )
Less: Net (income) loss attributable to non-controlling interests (2) (58 ) (15,437 ) - 18,240 148,191 150,936
Net income (loss) attributable to stockholders/ unitholders of publicly-listed entities 122,957 123,705 (370,181 ) (160,180 ) 123,519 (160,180 )
CFVO - Consolidated (3)(4) 405,316 282,198 64,469 (60,294 ) (7,000 ) 684,689
CFVO - Equity Investments(5) - 143,269 - (6,507 ) - 136,762
CFVO - Total 405,316 425,467 64,469 (66,801)(4 ) (7,000 ) 821,451
  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 (CFVO) represents income from vessel operations before depreciation and amortization expense, amortization of in-process revenue contracts, vessel write downs, gains or losses on the sale of vessels, adjustments for direct financing leases to a cash basis, and unrealized gains and losses relating to derivatives, but includes realized gains and losses on the settlement of foreign currency forward contracts. CFVO - Consolidated represents CFVO from vessels that are consolidated on the Company's financial statements. Cash flow from vessel operations is a non-GAAP financial measure used by certain investors to measure the financial performance of shipping companies. Please see the Company's website at 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 CFVO, Teekay Parent also receives cash dividends and distributions from its publicly-traded subsidiaries. For the year ended December 31, 2012, Teekay Parent received cash dividends and distributions from these subsidiaries totaling $154.7 million. The dividends and distributions received by Teekay Parent include, among others, those made with respect to its general partner interests in Teekay Offshore and Teekay LNG. Please refer to Appendix D to this release for further details.
  5. Cash flow from vessel operations (CFVO) - Equity investments represents the Company's proportionate share of CFVO from its equity accounted vessels and other investments. Please see the Company's website at www.teekay.com for a reconciliation of this non-GAAP measure as used in this release to the most directly comparable GAAP measure.

TEEKAY CORPORATION

APPENDIX C - SUPPLEMENTAL FINANCIAL INFORMATION

TEEKAY PARENT SUMMARY OPERATING RESULTS

FOR THE THREE MONTHS ENDED DECEMBER 31, 2012

(in thousands of U.S. dollars)

(unaudited)

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

Owned In-Chartered Teekay
Conventional Conventional Parent
Tankers Tankers FPSOs Other(1) Total
Revenues 4,000 23,960 120,632 14,939 163,531
Voyage expenses - 1,535 - 89 1,624
Vessel operating expenses 3,205 5,085 72,474 468 81,232
Time-charter hire expense - 27,271 5,824 10,352 43,447
Depreciation and amortization 2,598 - 19,375 (142 ) 21,831
General and administrative 920 1,670 9,936 7,681 20,207
Asset impairments/net loss on vessel sales - - - 27,125 27,125
Restructuring charges - - - 1,006 1,006
Total operating expenses 6,723 35,561 107,608 46,579 196,472
(Loss) income from vessel operations (2,723 ) (11,601 ) 13,024 (31,640 ) (32,941 )
Reconciliation of income (loss) from vessel operations to cash flow from vessel operations
(Loss) income from vessel operations (2,723 ) (11,601 ) 13,024 (31,640 ) (32,941 )
Depreciation and amortization 2,598 - 19,375 (142 ) 21,831
Asset impairments/net loss on vessel sales - - - 27,125 27,125
Amortization of in process revenue contracts and other - - (15,696 ) - (15,696 )
Unrealized losses from the change in fair value of designated foreign exchange forward contracts 23 - - - 23
Realized losses from the settlements of non-designated foreign exchange forward contracts (461 ) - 3 - (458 )
CASH FLOW FROM VESSEL OPERATIONS(2) (563 ) (11,601 ) 16,705 (4,657 ) (116 )
  1. Results of two chartered-in LNG carriers owned by Teekay LNG and one chartered-in FSO unit owned by Teekay Offshore and interest income received from an investment in term loan.
  2. Excludes CFVO from the Company's proportionate share of CFVO generated by its equity-accounted vessels and other investments.

TEEKAY CORPORATION

APPENDIX C - SUPPLEMENTAL FINANCIAL INFORMATION

TEEKAY PARENT SUMMARY OPERATING RESULTS

FOR THE YEAR ENDED DECEMBER 31, 2012

(in thousands of U.S. dollars)

(unaudited)

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

Owned In-Chartered Teekay
Conventional Conventional Parent
Tankers Tankers(1) FPSOs Other(2) Total
Revenues 24,802 125,444 349,647 60,073 559,966
Voyage expenses 638 5,934 - (64 ) 6,508
Vessel operating expenses 10,211 19,887 230,425 2,766 263,289
Time-charter hire expense - 161,654 21,741 43,307 226,702
Depreciation and amortization 11,238 - 77,161 678 89,077
General and administrative 3,498 7,141 38,800 27,534 76,973
Asset impairments/net loss on vessel sales (198 ) - - 27,125 26,927
Restructuring charges - - - 6,450 6,450
Total operating expenses 25,388 194,616 368,126 107,796 695,926
Loss from vessel operations (586 ) (69,172 ) (18,479 ) (47,723 ) (135,960 )
Reconciliation of (loss) income from vessel operations to cash flow from vessel operations
Loss from vessel operations (586 ) (69,172 ) (18,479 ) (47,723 ) (135,960 )
Depreciation and amortization 11,238 - 77,161 678 89,077
Asset impairments/net loss on vessel sales (198 ) - - 27,125 26,927
Amortization of in process revenue contracts and other (138 ) (114 ) (58,686 ) - (58,938 )
Unrealized losses from the change in fair value of designated foreign exchange forward contracts (38 ) - 259 - 221
Realized (losses) gains from the settlements of non-designated foreign exchange forward contracts/bunkers/FFAs (1,930 ) - 153 - (1,777 )
Dropdown predecessor cash flow (3) 20,155 - - - 20,155
CASH FLOW FROM VESSEL OPERATIONS(4) 28,503 (69,286 ) 408 (19,920 ) (60,295 )
  1. Time-charter hire expense includes a one-time $14.7 million charter termination fee paid to Teekay Offshore.
  2. Includes the results of two chartered-in LNG carriers owned by Teekay LNG and one chartered-in FSO unit owned by Teekay Offshore, interest income received from an investment in term loan and a one-time $7.0 million success fee payment received from Teekay LNG upon the acquisition of six LNG carriers in February 2012.
  3. Includes cash flow from vessel operations (CFVO) relating to assets owned by Teekay Parent prior to their acquisition by Teekay Tankers as these results are included in the historical results for Teekay Parent.
  4. Excludes CFVO from the Company's proportionate share of CFVO generated by its equity-accounted vessels and other investments.

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 December 31, 2012, September 30, 2012, June 30, 2012, March 31, 2012, and December 31, 2011. The Company defines free cash flow, a non-GAAP financial measure, as cash flow from vessel operations attributed to its directly-owned and in-chartered assets, distributions received as a result of ownership interests in its publicly-traded subsidiaries (Teekay LNG, Teekay Offshore, and Teekay Tankers), net of interest expense and drydock expenditures in the respective period. For a reconciliation of Teekay Parent cash flow from vessel operations for the three months ended December 31, 2012 to the most directly comparable financial measure under GAAP, please refer to Appendix C to this release. For a reconciliation of Teekay Parent cash flow from vessel operations to the most directly comparable GAAP financial measure for the three months ended September 30, 2012, June 30, 2012, March 31, 2012, and December 31, 2011, please see the Company's website at 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
31,
September
30,
June
30,
March
31,
December
31,
2012 2012 2012 2012 2011
Teekay Parent cash flow from vessel operations (1)
Owned Conventional Tankers (563 ) 381 13,339 15,347 18,090
In-Chartered Conventional Tankers (2) (11,601 ) (11,813 ) (28,138 ) (17,734 ) (34,957 )
FPSOs 16,705 (8,780 ) (3,205 ) (4,313 ) 35,044
Other (4,657 ) (8,958 ) (6,441 ) 136 (13,073 )
Total (116 ) (29,170 ) (24,445 ) (6,564 ) 5,104
Daughter company distributions to Teekay Parent (3)
Common shares/units (4)
Teekay LNG Partners 17,016 17,016 17,016 17,016 15,881
Teekay Offshore Partners 11,461 11,461 11,461 11,461 11,181
Teekay Tankers Ltd. (5) 629 420 2,307 2,578 1,772
Total 29,106 28,897 30,784 31,055 28,834
General partner interest
Teekay LNG Partners 5,935 5,935 5,524 5,524 3,470
Teekay Offshore Partners 3,155 3,155 2,849 2,782 2,488
Total 9,090 9,090 8,373 8,306 5,958
Total Teekay Parent cash flow before interest and dry dock expenditures 38,080 8,817 14,712 32,797 39,896
Less:
Net interest expense (6) (18,075 ) (16,284 ) (19,269 ) (19,504 ) (17,280 )
Dry dock expenditures - - (129 ) (124 ) (3,659 )
TOTAL TEEKAY PARENT FREE CASH FLOW 20,005 (7,467 ) (4,686 ) 13,169 18,957
  1. Cash flow from vessel operations represents income from vessel operations before depreciation and amortization expense, vessel/goodwill write downs, gains or losses on the sale of vessels, adjustments for direct financing leases on a cash basis, and unrealized gains and losses relating to derivatives, but includes realized gains and losses on the settlement of foreign currency forward contracts. Cash flow from vessel operations is a non-GAAP financial measure used by certain investors to measure the financial performance of shipping companies. For further details for the quarter ended December 31, 2012, including a reconciliation of this non-GAAP financial measure to the most directly comparable GAAP financial measure, please refer to Appendix C to this release; for a reconciliation of this non-GAAP financial measure to the most directly comparable GAAP financial measure for the quarters ended September 30, 2012, June 30, 2012, March 31, 2012, and December 31, 2011, please refer to the Company's website at www.teekay.com.
  2. Includes a one-time charter termination fee of $14.7 million paid to Teekay Offshore during the three months ended June 30, 2012.
  3. Cash dividend and distribution cash flows are shown on an accrual basis for dividends and distributions declared for the respective period.
  4. Common share/unit dividend/distribution cash flows to Teekay Parent are based on Teekay Parent's ownership on the ex-dividend date for the respective company and period as follows:
Three Months Ended
December
31,
September
30,
June
30,
March
31,
December
31,
2012 2012 2012 2012 2011
Teekay LNG Partners
Distribution per common unit $ 0.675 $ 0.675 $ 0.675 $ 0.675 $ 0.630
Common units owned by Teekay Parent 25,208,274 25,208,274 25,208,274 25,208,274 25,208,274
Total distribution $ 17,015,585 $ 17,015,585 $ 17,015,585 $ 17,015,585 $ 15,881,213
Teekay Offshore Partners
Distribution per common unit $ 0.5125 $ 0.5125 $ 0.5125 $ 0.5125 $ 0.5000
Common units owned by Teekay Parent 22,362,814 22,362,814 22,362,814 22,362,814 22,362,814
Total distribution $ 11,460,942 $ 11,460,942 $ 11,460,942 $ 11,460,942 $ 11,181,407
Teekay Tankers Ltd.
Dividend per share $ 0.03 $ 0.02 $ 0.11 $ 0.16 $ 0.11
Shares owned by Teekay Parent (5) 20,976,530 20,976,530 20,976,530 16,112,244 16,112,244
Total dividend $ 629,296 $ 419,531 $ 2,307,418 $ 2,577,959 $ 1,772,347
  1. Includes Class A and Class B shareholdings.
  2. Net interest expense includes realized gains and losses on interest rate swaps. For the three months ended June 30, 2012, net interest expense includes $6.3 million related to 13 conventional tankers prior to their sale by Teekay Parent to Teekay Tankers in June 2012. For the three months ended September 30, 2011, net interest expense excludes a realized loss of $34.4 million related to early termination of an interest rate swap agreement.

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 estimated cost and timing of delivery of FPSO, shuttle tanker, LNG and LPG newbuildings, including the Petrojarl Knarr FPSO and the two fuel-saving LNG carriers, the commencement of associated time-charter contracts and the effect on the Company's future operating results; the timing of completion of repairs and field re-installation for the Petrojarl Banff FPSO; the timing, certainty and costs of Teekay Offshore's acquisition of the HiLoad DP unit from Remora and Teekay Parent's investment in Remora, and the effect of these acquisitions on the Company's future cash flows; the estimated timing of commencement of new charter contracts upon delivery of FPSO and shuttle tanker newbuildings; the timing and certainty of securing long-term employment for the two LNG carrier newbuildings; the timing of field installation for the Voyageur Spirit FPSO and of the sale of the Voyageur Spirit FPSO from Sevan to Teekay Parent and then to Teekay Offshore; expected timing of redeliveries of vessels chartered-in by Teekay Parent; the timing, certainty and effect on Teekay Parent's balance sheet and liquidity from distribution growth from daughter subsidiaries and proceeds from sale of warehoused assets; and the Company's future capital expenditure commitments and the debt financings that the Company expects to obtain for its remaining unfinanced capital expenditure commitments.

The following factors are among those that could cause actual results to differ materially from the forward-looking statements, which involve risks and uncertainties, and that should be considered in evaluating any such statement: changes in production of or demand for oil, petroleum products, LNG and LPG, either generally or in particular regions; greater or less than anticipated levels of tanker newbuilding orders or greater or less than anticipated rates of tanker scrapping; changes in trading patterns significantly affecting overall vessel tonnage requirements; changes in applicable industry laws and regulations and the timing of implementation of new laws and regulations; changes in the typical seasonal variations in tanker charter rates; changes in the offshore production of oil or demand for shuttle tankers, 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; the inability to negotiate new contracts on the two LNG carrier newbuildings or the HiLoad DP unit to be acquired from Remora; changes affecting the offshore tanker market; shipyard production or vessel conversion delays and cost overruns; delays in commencement of operations of FPSO units at designated fields; 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, 2011. 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

  • Teekay Corporation
    Kent Alekson
    Investor Relations Enquiries
    +1 (604) 844-6654
    www.teekay.com