Teekay Corporation Reports Second Quarter Results

| Source: Teekay Corporation Teekay Corporation

HAMILTON, BERMUDA--(Marketwired - Aug. 8, 2013) - Teekay Corporation (NYSE:TK) -

Highlights

  • Second quarter 2013 total cash flow from vessel operations of $183.6 million.
  • Second quarter 2013 adjusted net loss attributable to stockholders of Teekay of $33.3 million, or $0.47 per share (excluding specific items which increased GAAP net income by $44.7 million, or $0.63 per share).
  • Second quarter 2013 adjusted net loss includes $0.11 per share loss related to temporary operational issues on the Voyageur Spirit and Foinaven FPSO units; return to full production expected in August and November, respectively.
  • Completed sale of the Voyageur Spirit FPSO to Teekay Offshore for $540 million in May 2013 and Teekay Parent's 50 percent interest in Cidade de Itajai FPSO to Teekay Offshore for $204 million in June 2013, which contributed to a reduction in Teekay Parent net debt by $334 million.
  • Total consolidated liquidity of approximately $1.5 billion as at June 30, 2013, pro forma for Teekay Offshore's debt refinancing completed in July 2013 and Teekay LNG's equity offering completed in July 2013.

Teekay Corporation (Teekay or the Company) (NYSE:TK) today reported an adjusted net loss attributable to stockholders of Teekay(1) of $33.3 million, or $0.47 per share, for the quarter ended June 30, 2013, compared to an adjusted net loss attributable to stockholders of Teekay of $17.0 million, or $0.25 per share, for the same period of the prior year. Adjusted net loss attributable to stockholders of Teekay excludes a number of specific items that had the net effect of increasing GAAP net income by $44.7 million, or $0.63 per share, for the three months ended June 30, 2013 and increasing GAAP net loss by $30.2 million, or $0.43 per share, for the same period of the prior year, as detailed in Appendix A to this release. Including these items, the Company reported on a GAAP basis, net income attributable to stockholders of Teekay of $11.4 million, or $0.16 per share, for the quarter ended June 30, 2013, compared to net loss attributable to stockholders of Teekay of $47.3 million, or $0.68 per share, for the same period of the prior year. Net revenues(2) for the second quarter of 2013 were $404.6 million, compared to $447.6 million for the same period of the prior year.

For the six months ended June 30, 2013, the Company reported an adjusted net loss attributable to stockholders of Teekay(1) of $45.0 million, or $0.63 per share, compared to an adjusted net loss attributable to stockholders of Teekay of $37.8 million, or $0.55 per share, for the same period of the prior year. Adjusted net loss attributable to stockholders of Teekay excludes a number of specific items that had the net effect of increasing GAAP net income by $50.2 million, or $0.71 per share, for the six months ended June 30, 2013 and increasing GAAP net loss by $8.4 million, or $0.12 per share, for the same period of the prior year, as detailed in Appendix A to this release. Including these items, the Company reported on a GAAP basis, net income attributable to stockholders of Teekay of $5.2 million, or $0.07 per share, for the six months ended June 30, 2013, compared to net loss attributable to stockholders of Teekay of $46.2 million, or $0.67 per share, for the same period of the prior year. Net revenues(2) for the six months ended of 2013 were $829.3 million, compared to $910.1 million for the same period of the prior year.

On July 5, 2013, the Company declared a cash dividend on its common stock of $0.31625 per share for the quarter ended June 30, 2013. The cash dividend was paid on July 31, 2013 to all shareholders of record on July 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 is a non-GAAP financial measure used by certain investors to measure the financial performance of shipping companies. Please see Appendix E to this release for a reconciliation of this non-GAAP measure as used in this release to the most directly comparable financial measure under GAAP.

"The second quarter of 2013 was a challenging operational quarter for our FPSO segment due to near-term production issues which negatively impacted revenue contribution from the Voyageur Spirit and Foinaven FPSO units," commented Peter Evensen, Teekay Corporation's President and Chief Executive Officer. "On both units, production was reduced by issues related to the gas compressors. Resolving these issues has been a top priority and our FPSO operations teams have been working diligently to get these units back into full production as soon as possible. As part of the Voyageur Spirit sale and purchase agreement, Teekay Parent has agreed to indemnify Teekay Offshore due to the delayed acceptance by the charterer. Although the Voyageur Spirit off-hire has resulted in a reduction of approximately $0.05 per share to Teekay Corporation's second quarter adjusted earnings, the indemnification itself will be effectively treated as a reduction to the $540 million sales price to Teekay Offshore and will not impact Teekay Corporation's earnings or operating cash flows. The $540 million sales price paid by Teekay Offshore was approximately $75 million higher than Teekay Parent's cost to acquire and upgrade this unit. Since April 13, 2013, the Voyageur Spirit FPSO has been operating at partial production levels and is expected to reach full capacity levels by the end of August 2013, following the completion of repairs and testing."

"We continue to make progress on our strategy of selling assets into our publicly-traded daughter entities and supporting their growth through direct acquisitions and newbuilding deliveries at the daughter company level," Mr. Evensen continued. "During the second quarter, we completed the sale of the Voyageur Spirit FPSO and a 50 percent interest in the Cidade de Itajai FPSO to Teekay Offshore, contributing to a reduction in Teekay Parent's net debt by $334 million. In addition, Teekay Offshore took delivery of its first two shuttle tanker newbuildings which will operate under ten-year charters for BG Teekay in Brazil, and Teekay Tankers took delivery of a 50 percent-owned VLCC conventional tanker in June which commenced a five-year time-charter to a major Chinese charterer. In recent months Teekay LNG and Teekay Offshore have been awarded new contracts in the LNG and FSO segments, respectively, and Teekay LNG acquired additional LNG and LPG newbuildings, which will provide further near- and long-term growth."

Mr. Evensen added, "Looking ahead, we continue to develop new opportunities and build on the strong existing portfolio of visible growth projects in each of our businesses. So far in 2013, we have seen a strong level of new project tendering activity, specifically in our gas and offshore businesses. As Teekay Offshore and Teekay LNG grow, the cash flows from our general partnership interests in these entities will become an increasingly important component of Teekay Parent's overall cash flows."

Operating Results

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

Three Months Ended June 30, 2013
(unaudited)
(in thousands of U.S. dollars) Teekay Offshore Partners LP Teekay LNG Partners LP Teekay Tankers Ltd. Teekay Parent Consolidation Adjustments Teekay Corporation Consolidated
Net revenues 206,629 95,395 41,043 97,094 (35,608 ) 404,553
Vessel operating expense 87,825 24,814 24,832 58,507 - 195,978
Time-charter hire expense 14,093 - 1,951 46,447 (35,947 ) 26,544
Depreciation and amortization 50,662 25,156 11,921 22,030 - 109,769
CFVO - Consolidated(1)(2)(3) 90,215 65,473 10,658 (35,560 ) - 130,786
CFVO - Equity Investments(4) 1,311 47,162 23 4,347 - 52,842
CFVO - Total 91,526 112,635 10,681 (31,213 ) - 183,629
Three Months Ended June 30, 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 213,351 96,112 50,933 136,173 (48,964 ) 447,605
Vessel operating expense 79,407 22,177 23,002 67,187 - 191,773
Time-charter hire expense 12,969 - 644 68,059 (50,181 ) 31,491
Depreciation and amortization 50,003 24,673 18,047 22,345 - 115,068
CFVO - Consolidated(1)(2)(3) 109,812 70,999 15,448 (24,445 ) - 171,814
CFVO - Equity Investments(4) - 38,035 - (1,441 ) - 36,594
CFVO - Total 109,812 109,034 15,448 (25,886 ) - 208,408
  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 C and Appendix E of this release for a reconciliation of this non-GAAP measure as used in this release to the most directly comparable GAAP financial measure.
  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 June 30, 2013 and 2012, Teekay Parent received dividends and distributions from Teekay LNG, Teekay Offshore and Teekay Tankers totaling $39.8 million and $39.2 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 E of this release for a reconciliation of this non-GAAP measure as used in this release to the most directly comparable GAAP financial measure.

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 four chartered-in vessels and two newbuildings under construction), five floating, production, storage and offloading (FPSO) units, six floating storage and offtake (FSO) units (including one FSO unit under conversion) and five 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 29.9 percent interest in Teekay Offshore (including the 2 percent sole general partner interest).

For the second quarter of 2013, Teekay Offshore's quarterly distribution was $0.5253 per common unit. The cash distribution to be received by Teekay Parent based on its common unit ownership and general partnership interest in Teekay Offshore totaled $16.2 million for the second quarter of 2013, as detailed in Appendix D to this release.

Cash flow from vessel operations from Teekay Offshore decreased to $91.5 million in the second quarter of 2013, from $109.8 million in the same period of the prior year. The decrease was primarily due to the lay-up of the Navion Torinita and the Navion Clipper shuttle tankers upon expiration of their time-charter contracts in the second and fourth quarters of 2012, respectively, the sales of the Navion Fennia and Navion Savonita shuttle tankers in the third and fourth quarters of 2012, the sale of five conventional tankers during the past 12 months, higher maintenance costs and higher crew wages from the FPSO units and higher maintenance costs for the Dampier Spirit. This decrease was partially offset by the acquisition of the 50 percent interest in the Cidade de Itajai FPSO in June 2013 and higher shuttle tanker revenues from increased rates on both time-charter and contract of affreightment contracts as well as new contracts.

On May 2, 2013, Teekay Offshore completed the acquisition of the Voyageur Spirit FPSO unit from Teekay Parent for a purchase price of $540 million. The Voyageur Spirit FPSO unit has been contracted by E.ON Ruhrgas UK E&P Limited (E.ON) to operate on the Huntington Field in the North Sea under a five-year time-charter, plus up to 10 one-year extension options. Commencing from first-oil, which was achieved on April 13, 2013, the charter contract with E.ON required the Voyageur Spirit FPSO unit to achieve full production capability within a specified time period to receive final acceptance from E.ON. Due to a defective gas compressor on board the FPSO unit, the Voyageur Spirit was unable to achieve final acceptance within the allowable timeframe, which resulted in the FPSO unit being declared off-hire by the charterer retroactive to April 13, 2013. Under the Voyageur Spirit FPSO sale and purchase agreement between Teekay Parent and Teekay Offshore, Teekay Parent warranted that the FPSO unit would achieve final acceptance by the charterer and agreed to indemnify Teekay Offshore for revenue it would have received under the charter with E.ON from the date of acquisition until final acceptance is achieved, up to a maximum amount of $54 million. Any amounts relating to the indemnification of Teekay Offshore by Teekay Parent will be effectively treated as a reduction to the sale price of the FPSO unit and will therefore have no impact on the operating cash flows of Teekay Parent. For the period from May 2, 2013 to June 30, 2013, the indemnification effectively resulted in a reduction to the Voyageur Spirit FPSO purchase price of approximately $12.5 million. Repairs to the Voyageur Spirit compressor are expected to be completed in mid-August 2013 and the unit is expected to ramp-up to full production and achieve final acceptance later in the month. In addition, the Company intends to enter into commercial negotiations with the charterer to seek compensation for production during the period from April 13, 2013 through to final acceptance. Any compensation received from the charterer during the indemnification period will reduce the amount of Teekay Parent's indemnification to Teekay Offshore.

In May 2013, Teekay Offshore entered into an agreement with Statoil Petroleum AS (Statoil), on behalf of the field license partners, to provide an FSO unit for the Gina Krog oil and gas field in the North Sea. The contract will be serviced by a new FSO unit converted from the 1995-built shuttle tanker, Randgrid. The FSO conversion project is expected to be completed for a net capital cost of approximately $220 million. Following completion in early 2017, the FSO unit will commence operations under a three-year firm period time-charter contract to Statoil, which includes 12 additional one-year extension options.

In May 2013, Teekay Offshore entered into an agreement with Salamander Energy plc (Salamander) to provide an FSO unit for a ten-year charter contract, plus extension options, in offshore Thailand. Teekay Offshore intends to convert its 1993-built shuttle tanker, the Navion Clipper, into an FSO unit for an estimated fully-built-up cost of approximately $50 million. The unit is expected to commence its contract with Salamander in the third quarter of 2014.

In June 2013, Teekay Offshore completed the acquisition of a 50 percent interest in the Cidade de Itajai (Itajai) FPSO unit from Teekay Parent for a purchase price of $204 million. The Itajai FPSO has been operating on the Baúna and Piracaba (previously named Tiro and Sidon) fields in the Santos Basin offshore Brazil since February 2013 under a nine-year fixed-rate time-charter contract, plus extension options, with Petroleo Brasileiro SA (Petrobras). The remaining 50 percent interest in the Itajai FPSO unit is owned by Brazilian-based Odebrecht Oil & Gas S.A. (a member of the Odebrecht group).

Teekay LNG Partners L.P.

Teekay LNG provides liquefied natural gas (LNG), liquefied petroleum gas (LPG) and crude oil marine transportation services generally under long-term, fixed-rate charter contracts through its current fleet of 32 LNG carriers (including five newbuildings under construction), 26 LPG carriers (including 10 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 36.9 percent interest in Teekay LNG (including the 2 percent sole general partner interest).

For the second quarter of 2013, Teekay LNG's quarterly distribution was $0.675 per common unit. The cash distribution to be received by Teekay Parent based on its common unit ownership and general partnership interest in Teekay LNG totaled $23.0 million for the second quarter of 2013, 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 $112.6 million in the second quarter of 2013, from $109.0 million in the same period of the prior year. The increase was primarily due to the February 2013 acquisition of the 50 percent interest in Exmar LPG BVBA, Teekay LNG's LPG joint venture with Exmar NV, higher rates on charter contracts entered into during 2012 for certain of the LNG carriers in Teekay LNG's 52 percent owned joint venture with Marubeni Corporation, and the scheduled dry docking of the Hispania Spirit in the second quarter of the prior year. This increase was partially offset by the effect of amendments to two of Teekay LNG's Suezmax tanker charter contracts, which temporarily reduced the daily hire rate for each vessel from October 2012 until September 2014, the scheduled dry docking of the European Spirit in the second quarter of 2013, and higher vessel operating expenditures due to the scheduled dry dockings of the first Tangguh project LNG carrier and the Catalunya Spirit during the second quarter of 2013 and preparations for the dry docking of the second Tangguh project LNG carrier scheduled for the fourth quarter of 2013.

In June 2013, Teekay LNG was awarded five-year time-charter contracts with Cheniere Marketing LLC (Cheniere) for the two 173,400 cubic meter (cbm) LNG carrier newbuildings it ordered in December 2012. The newbuilding LNG carriers are currently under construction by Daewoo Shipbuilding & Marine Engineering Co., Ltd., (DSME) of South Korea and are scheduled to deliver in the first half of 2016. These newbuilding vessels will be equipped with the M-type, Electronically Controlled, Gas Injection (MEGI) twin engines, which are expected to be significantly more fuel-efficient and have lower emission levels than other engines currently being utilized in LNG shipping.

In July 2013, Teekay LNG exercised a portion of its existing options with DSME and ordered two additional 173,400 cbm LNG carrier newbuildings, which will also be constructed with the MEGI twin engines. The Partnership intends to secure long-term contract employment for both vessels prior to their deliveries in 2016. With the exercise of these two newbuilding options, the Partnership secured additional options from DSME for up to five additional LNG carrier newbuildings. In addition, Exmar LPG BVBA exercised its options to order two additional Midsize Gas Carrier (MGC) newbuildings, which will be constructed by Hanjin Heavy Industries and Construction Co., Ltd. (Hanjin) and scheduled for delivery in 2017.

In August 2013, Teekay LNG agreed to acquire a 155,900 cbm LNG carrier newbuilding from Norway-based Awilco LNG ASA (Awilco), which is currently under construction by DSME in South Korea. The vessel is expected to deliver in the third quarter of 2013, at which time Awilco will sell the vessel to Teekay LNG and bareboat charter the vessel back on a five-year fixed-rate charter contract (plus a one-year extension option) with a fixed-price purchase obligation at the end of the initial term (and option period). The net vessel purchase price of $155 million is net of a $50 million upfront prepayment of charter hire by Awilco, which is in addition to the daily bareboat charter rate. As part of the transaction, Awilco has the option to sell and bareboat charter back a second 155,900 cbm LNG carrier newbuilding from Teekay LNG, currently under construction by DSME, under similar terms. The second LNG carrier newbuilding is expected to deliver in late-2013 or early-2014.

Teekay Tankers Ltd.

Teekay Tankers currently owns a fleet of 32 vessels, including 11 Aframax tankers, 10 Suezmax tankers, seven Long Range 2 (LR2) product tankers (including four newbuildings currently under construction), three MR product tankers, and a 50 percent interest in a VLCC. In addition, Teekay Tankers currently time-charters in one Aframax tanker and has invested $115 million in first-priority mortgage loans secured by two 2010-built VLCCs. Of the 28 vessels currently in operation, 13 are employed on fixed-rate time-charters, generally ranging from one to three years in initial duration, with the remaining vessels trading in spot tanker pools. 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 July 8, 2013, Teekay Tankers declared a fixed second quarter 2013 dividend of $0.03 per share, which was paid on July 31, 2013 to all shareholders of record on July 19, 2013. Based on its ownership of Teekay Tankers Class A and Class B shares, the dividend paid to Teekay Parent totaled $0.6 million for the second quarter of 2013.

In the second quarter of 2013, Teekay Tankers generated cash flow from vessel operations of $10.7 million, a decrease from $15.4 million in the same period of the prior year primarily due to lower time-charter equivalent rates earned by its spot fleet and 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 and early-2013, partially offset by the contribution from 13 vessels acquired from Teekay Corporation in June 2012.

In early April 2013, Teekay Tankers ordered four fuel-efficient 113,000 dead-weight tonne LR2 product tankers from STX Offshore & Shipbuilding Co., Ltd. (STX) plus options to order additional vessels. The payment of the first shipyard installment by Teekay Tankers to STX is contingent on Teekay Tankers receiving acceptable refund guarantees for the shipyard installment payments. In late-May 2013, STX commenced a voluntary financial restructuring with its lenders during which STX's refund guarantee applications were temporarily suspended. On July 31, 2013, STX announced it had completed its financial restructuring process. STX has indicated that certain amendments to the terms of the contracts with Teekay Tankers may be required in order to secure the issuance of the refund guarantees. Teekay Tankers has not agreed to any such amendments. To date, Teekay Tankers has not made any installment payments to STX for the four newbuilding LR2 vessels and, prior to receiving the refund guarantees, Teekay Tankers has the right to cancel the newbuilding orders at its discretion.

In July 2010, Teekay Tankers invested $115 million two loans maturing in July 2013, secured by first priority mortgages registered on two 2010-built VLCC newbuildings. The borrowers have been in default on their interest payment obligations since January 2013. As a result, Teekay Tankers entered into discussions with the borrowers and the second priority mortgagees of the vessels to realize on its security for the loans and, in May 2013, took over management of the vessels.

Teekay Parent

In addition to its equity ownership interests in Teekay Offshore, Teekay LNG and Teekay Tankers, Teekay Parent directly owns several vessels, including four conventional Suezmax tankers and four FPSO units. In addition, Teekay Parent currently owns one newbuilding FPSO unit under construction. As at August 1, 2013, Teekay Parent also had eight chartered-in conventional tankers (including two 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 second quarter of 2013, Teekay Parent generated negative cash flow from vessel operations of $31.2 million, compared to negative cash flow from vessel operations of $25.9 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 completion of the Petrojarl I FPSO time-charter in April 2013 and lower production on the Foinaven FPSO, partially offset by lower time-charter hire expense as a result of the redelivery of time-chartered in vessels over the course of the past year, including lower termination fees relating to time-chartered in vessels.

From the fourth quarter of 2012 through the second quarter of 2013, the Foinaven FPSO achieved lower than budgeted production levels due to equipment-related operating issues. In mid-July 2013, Teekay Parent and the charterer agreed to stop production to repair the FPSO unit's gas compression trains (which are the responsibility of Teekay Parent) and repair the subsea system (which is the responsibility of the charterer). The first compressor train is expected to be repaired by mid-August 2013 allowing the unit to recommence operations. The second compressor train is expected to be repaired by November 2013, at which point the Foinaven FPSO is expected to reach full production. Under the charter contract, Teekay Parent will receive lower quarterly revenue and a reduced annual production tariff, typically recognized in the fourth quarter of each year, due to lower expected production in 2013. Teekay Parent experienced a reduction of revenues of approximately $4 million, or $0.06 per share, in the second quarter of 2013 relating to the lower oil production from the Foinaven FPSO.

Fleet List

The following table summarizes Teekay's consolidated fleet of 174 vessels as at August 1, 2013, including chartered-in vessels and vessels under construction but excluding vessels managed for third parties:

Number of Vessels(1)
Owned Chartered-in Newbuildings /
Vessels Vessels Conversions Total
Teekay Parent Fleet(2)(3)
Aframax Tankers (4) - 5 - 5
Suezmax Tankers 4 - - 4
MR Product Tanker - 1 - 1
FPSO Units 4 - 1 5
Total Teekay Parent Fleet 8 6 1 15
Teekay Offshore Fleet 45 4 3 52
Teekay LNG Fleet 54 5 15 74
Teekay Tankers Fleet 28 1 4 33
Total Teekay Consolidated Fleet 135 16 23 174
  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 two Aframax tankers chartered-in from Teekay Offshore.

Liquidity and Capital Expenditures

As at June 30, 2013, the Company had consolidated liquidity of $1.3 billion (consisting of $540.2 million cash and cash equivalents and $725.4 million of undrawn revolving credit facilities), of which $461.1 million of liquidity (consisting of $241.1 million cash and cash equivalents and $220.0 million of undrawn revolving credit facilities) is attributable to Teekay Parent. Including Teekay Offshore's $200 million revolving credit facility relating to the Varg FPSO completed in July 2013 and the $40 million of proceeds from Teekay LNG's common unit private placement completed in July 2013, Teekay had pro forma total consolidated liquidity of approximately $1.5 billion as at June 30, 2013.

The following table provides the Company's remaining capital commitments relating to its portion of acquisitions and newbuildings as at June 30, 2013, including recent transactions announced after June 30, 2013:

(in millions) 2013 2014 2015 2016 2017 Total
Teekay Offshore (1) $ 221 $ 69 $ 92 $ 73 - $ 455
Teekay LNG(2) $ 207 $ 144 $ 135 $ 578 $ 35 $ 1,099
Teekay Tankers (3) $ 17 $ 9 $ 89 $ 64 - $ 179
Teekay Parent (4) $ 32 $ 343 - - - $ 375
Total Teekay Corporation Consolidated $ 477 $ 565 $ 316 $ 715 $ 35 $ 2,108
  1. Includes capital expenditures related to two newbuilding shuttle tankers, two FSO unit conversions using existing shuttle tankers and Teekay Offshore's acquisition of a Dynamic Positioning HiLoad unit in August 2013.
  2. Includes capital expenditures related to four newbuilding LNG carriers, Teekay LNG's 50 percent interest in the ten newbuilding LPG carriers being constructed for the Exmar LPG BVBA joint venture and Teekay LNG's acquisition of one LNG carrier newbuilding from Awilco.
  3. Includes capital expenditures related to four newbuilding LR2 product tankers.
  4. Includes remaining capital expenditures related to the Petrojarl Knarr FPSO newbuilding.

Conference Call

The Company plans to host a conference call on Thursday, August 8, 2013 at 11:00 a.m. (ET) to discuss its results for the second quarter of 2013. 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 5729978.
  • By accessing the webcast, which will be available on Teekay's website at www.teekay.com (the archive will remain on the website for a period of 30 days).

The conference call will be recorded and available until Thursday, August 15, 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 5729978.

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 over 170 liquefied gas, offshore, and conventional tanker assets. With offices in 15 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 INCOME (LOSS)
(in thousands of U.S. dollars, except share and per share data)
Three Months Ended Six Months Ended
June 30, March 31, June 30, June 30, June 30,
2013 2013 2012 2013 2012
(unaudited) (unaudited) (unaudited) (unaudited) (unaudited)
REVENUES (1)(2)(3) 430,707 451,037 486,781 881,744 987,887
OPERATING EXPENSES
Voyage expenses (2) 26,154 26,315 39,176 52,469 77,813
Vessel operating expenses (1)(2)(3) 195,978 187,464 191,773 383,442 379,527
Time-charter hire expense 26,544 27,452 31,491 53,996 75,470
Depreciation and amortization 109,769 102,494 115,068 212,263 229,682
General and administrative (2)(3) 35,395 39,271 36,230 74,666 74,592
Asset impairments, net of (gain) loss on sale of vessels and equipment 5,701 3,197 3,269 8,898 3,072
Restructuring charges 1,789 2,054 1,525 3,843 1,525
401,330 388,247 418,532 789,577 841,681
Income from vessel operations 29,377 62,790 68,249 92,167 146,206
OTHER ITEMS
Interest expense (2) (44,687 ) (42,510 ) (42,707 ) (87,197 ) (85,007 )
Interest income (2) 2,018 1,018 1,645 3,036 3,691
Realized and unrealized gain (loss) on derivative instruments (2) 56,035 (13,789 ) (94,598 ) 42,246 (89,783 )
Equity income (4) 47,372 27,315 5,291 74,687 22,935
Income tax (expense) recovery (1,873 ) (2,500 ) 1,849 (4,373 ) 5,417
Foreign exchange gain 678 2,191 17,835 2,867 2,011
Other (loss) income - net (1,386 ) 5,240 89 3,856 2,432
Net income (loss) 87,534 39,755 (42,347 ) 127,289 7,902
Less: Net income attributable to non-controlling interests (76,167 ) (45,891 ) (4,927 ) (122,058 ) (54,110 )
Net income (loss) attributable to stockholders of Teekay Corporation 11,367 (6,136 ) (47,274 ) 5,231 (46,208 )
Earnings (loss) per common share of Teekay
- Basic $ 0.16 $ (0.09 ) $ (0.68 ) $ 0.07 $ (0.67 )
- Diluted $ 0.16 $ (0.09 ) $ (0.68 ) $ 0.07 $ (0.67 )
Weighted-average number of common shares outstanding
- Basic 70,393,531 69,888,279 69,231,419 70,142,301 69,043,639
- Diluted 71,314,629 69,888,279 69,231,419 71,142,363 69,043,639
  1. The costs of business development and engineering studies relating to North Sea FPSO and FSO projects that the Company is pursuing are substantially reimbursable from customers upon completion. As a result, $2.8 million of revenues and $2.6 million of costs were recognized in the first quarter of 2013 upon completion of one North Sea FPSO study.
  2. Realized and unrealized gains (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 (losses) gains 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 Six Months Ended
June 30, March 31, June 30, June 30, June 30,
2013 2013 2012 2013 2012
Realized (losses) gains relating to:
Interest rate swaps (30,899 ) (30,352 ) (29,669 ) (61,251 ) (60,085 )
Termination of interest rate swap agreement in Voyageur VIE (4,187 ) - - (4,187 ) -
Foreign currency forward contracts (1,873 ) 421 147 (1,452 ) 1,384
Foinaven embedded derivative - - - - 11,452
(36,959 ) (29,931 ) (29,522 ) (66,890 ) (47,249 )
Unrealized gains (losses) relating to:
Interest rate swaps 96,912 19,204 (58,425 ) 116,116 (41,290 )
Foreign currency forward contracts (3,918 ) (3,062 ) (6,651 ) (6,980 ) 2,141
Foinaven embedded derivative - - - - (3,385 )
92,994 16,142 (65,076 ) 109,136 (42,534 )
Total realized and unrealized gains (losses) on non-designated derivative instruments 56,035 (13,789 ) (94,598 ) 42,246 (89,783 )
  1. To more closely align the Company's presentation to many of its peers, the cost of ship management activities related to the Company's fleet and to services provided to third parties of $19.1 million and $38.6 million for the three and six months ended June 30, 2013, respectively, and $19.6 million for the three months ended March 31, 2013, have been presented in vessel operating expenses. Revenues from ship management activities provided to third parties of $7.3 million and $13.8 million for the three and six months ended June 30, 2013, respectively, and $6.5 million for the three months ended March 31, 2013, have been presented in revenues. Prior to 2013, the Company included these amounts in general and administrative expenses. All such costs incurred in comparative periods have been reclassified from general and administrative expenses to vessel operating expenses and revenues to conform to the presentation adopted in the current period. The amounts reclassified from general and administrative expenses to vessel operating expenses were $19.4 million and $40.0 million for the three and six months ended June 30, 2012, respectively. The amounts reclassified from general and administrative expenses to revenues were $4.9 million and $10.4 million for the three and six months ended June 30, 2012, respectively.
  2. The Company's proportionate share of items within equity income as identified in Appendix A of this release, is as detailed in the table below. By excluding these items from equity income, the resulting adjusted equity income is a normalized amount that can be used to evaluate the financial performance of the Company's equity accounted investments.
Three Months Ended Six Months Ended
June 30, March 31, June 30, June 30, June 30,
2013 2013 2012 2013 2012
Equity income 47,372 27,315 5,291 74,687 22,935
Proportionate share of unrealized (gains) losses on derivative instruments (17,176 ) (5,373 ) 10,428 (22,549 ) 3,508
Equity income adjusted for items in Appendix A 30,196 21,942 15,719 52,138 26,443
TEEKAY CORPORATION
SUMMARY CONSOLIDATED BALANCE SHEETS
(in thousands of U.S. dollars)
As at
June 30,		 As at
March 31,		 As at
December 31,
2013 2013 2012
(unaudited) (unaudited) (unaudited)
ASSETS
Cash and cash equivalents 540,206 479,647 639,491
Other current assets 626,499 753,411 692,389
Restricted cash - current 37,357 39,709 39,390
Restricted cash - long-term 495,714 494,979 494,429
Vessels held for sale 6,800 - 22,364
Vessels and equipment 6,742,642 6,572,749 6,628,383
Advances on newbuilding contracts 706,965 741,637 692,675
Derivative assets 119,989 144,665 180,250
Investment in equity accounted investees 621,484 642,598 480,043
Investment in term loans 188,895 183,018 185,934
Investment in direct financing leases 430,414 433,315 436,601
Other assets 317,450 258,959 217,401
Intangible assets 116,633 121,376 126,136
Goodwill 166,539 166,539 166,539
Total Assets 11,117,587 11,032,602 11,002,025
LIABILITIES AND EQUITY
Accounts payable and accrued liabilities 532,003 438,320 478,756
Current portion of long-term debt 1,103,248 837,323 867,683
Long-term debt 5,272,585 5,267,800 5,099,246
Long-term debt - variable interest entity(1) - 230,324 230,359
Derivative liabilities 529,558 630,859 644,021
In process revenue contracts 208,266 222,871 241,591
Other long-term liabilities 209,479 224,076 220,080
Redeemable non-controlling interest 28,357 28,383 28,815
Equity:
Non-controlling interests 1,982,676 1,861,882 1,876,085
Stockholders of Teekay 1,251,415 1,290,764 1,315,389
Total Liabilities and Equity 11,117,587 11,032,602 11,002,025
  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 did not acquire the Voyageur Spirit FPSO unit until May 2, 2013, on which date the Company sold the Voyageur Spirit FPSO unit to Teekay Offshore.
TEEKAY CORPORATION
SUMMARY CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands of U.S. dollars)
Six Months Ended
June 30
2013 2012
(unaudited) (unaudited)
Cash and cash equivalents provided by (used for)
OPERATING ACTIVITIES
Net operating cash flow 66,634 139,484
FINANCING ACTIVITIES
Net proceeds from long-term debt 1,163,917 816,296
Scheduled repayments of long-term debt (234,187 ) (159,293 )
Prepayments of long-term debt (703,816 ) (487,548 )
Increase in restricted cash 465 (31,641 )
Net proceeds from public offerings of Teekay LNG 4,819 -
Net proceeds from public offerings of Teekay Offshore 207,772 -
Net proceeds from public offerings of Teekay Tankers - 65,854
Equity contribution from joint venture partner 1,684 -
Cash dividends paid (45,282 ) (44,956 )
Distribution from subsidiaries to non-controlling interests (125,728 ) (121,109 )
Other 16,582 3,494
Net financing cash flow 286,226 41,097
INVESTING ACTIVITIES
Expenditures for vessels and equipment (320,018 ) (205,186 )
Proceeds from sale of vessels and equipment 39,551 205,096
Proceeds from sale of marketable securities - 1,063
Advances to joint ventures and joint venture partners (41,452 ) (58,916 )
Investment in joint ventures (136,413 ) (161,209 )
Direct financing lease payments received and other 6,187 12,181
Net investing cash flow (452,145 ) (206,971 )
Decrease in cash and cash equivalents (99,285 ) (26,390 )
Cash and cash equivalents, beginning of the period 639,491 692,127
Cash and cash equivalents, end of the period 540,206 665,737

TEEKAY CORPORATION

APPENDIX A - SPECIFIC ITEMS AFFECTING NET INCOME

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

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

Three Months Ended Six Months Ended
June 30, 2013 June 30, 2013
(unaudited) (unaudited)
$ Per $ Per
$ Share(1) $ Share(1)
Net income - GAAP basis 87,534 127,289
Adjust for: Net income attributable to non-controlling interests (76,167 ) (122,058 )
Net income attributable to stockholders of Teekay 11,367 0.16 5,231 0.07
Add (subtract) specific items affecting net income:
Unrealized gains from derivative instruments (2) (106,244 ) (1.49 ) (127,065 ) (1.79 )
Foreign exchange gain (3) (447 ) (0.01 ) (114 ) -
Restructuring charges (4) 1,789 0.03 3,843 0.05
Asset impairments, net of loss (gain) on sale of vessels and equipment (5) 5,701 0.07 8,898 0.13
Other (6) 4,899 0.07 7,302 0.10
Non-controlling interests' share of items above (7) 49,611 0.70 56,898 0.80
Total adjustments (44,691 ) (0.63 ) (50,238 ) (0.71 )
Adjusted net loss attributable to stockholders of Teekay (33,324 ) (0.47 ) (45,007 ) (0.63 )
  1. Fully diluted per share amounts.
  2. Reflects the unrealized gains or losses relating to the change in the mark-to-market value of derivative instruments that are not designated as hedges for accounting purposes, including those included in equity income from joint ventures, and the ineffective portion of foreign currency forward contracts designated as hedges for accounting purposes.
  3. Foreign currency exchange gains and losses primarily relate to the Company's debt denominated in Euros and Norwegian Kroner in addition to the unrealized gains and losses on cross currency swaps used to hedge the principal and interest on the Norwegian Kroner bonds. Nearly all of the Company's foreign currency exchange gains and losses are unrealized.
  4. Restructuring charges primarily relate to the reorganization of the Company's marine operations.
  5. Relates to allowances provided against investments in term loans, gain on sale of equipment, and loss on sale of a conventional tanker.
  6. Other primarily relates to recognition of unrealized loss on sale of marketable securities, pension fund closure, and realized loss on foreign exchange forward contracts relating to certain capital acquisition expenditures.
  7. Items affecting net income (loss) include items from the Company's wholly-owned subsidiaries, its consolidated non-wholly-owned subsidiaries and its proportionate share of items from equity accounted for investments. The specific items affecting net income (loss) are analyzed to determine whether any of the amounts originated from a consolidated non-wholly-owned subsidiary. Each amount that originates from a consolidated non-wholly-owned subsidiary is multiplied by the non-controlling interests' percentage share in this subsidiary to arrive at the non-controlling interests' share of the amount. The amount identified as "non-controlling interests' share of items listed above" in the table above is the cumulative amount of the non-controlling interests' proportionate share of items listed in the table.

TEEKAY CORPORATION

APPENDIX A - SPECIFIC ITEMS AFFECTING NET LOSS

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

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

Three Months Ended Six Months Ended
June 30, 2012 June 30, 2012
(unaudited) (unaudited)
$ Per $ Per
$ Share(1) $ Share(1)
Net (loss) income - GAAP basis (42,347 ) 7,902
Adjust for: Net income attributable to non-controlling interests (4,927 ) (54,110 )
Net loss attributable to stockholders of Teekay (47,274 ) (0.68 ) (46,208 ) (0.67 )
Add (subtract) specific items affecting net loss:
Unrealized losses from derivative instruments (2) 75,811 1.09 46,367 0.67
Foreign currency exchange gains (3) (18,567 ) (0.27 ) (3,736 ) (0.05 )
Loss on sale of assets / asset impairments 3,269 0.05 3,072 0.04
Non-recurring adjustments to tax accruals (2,700 ) (0.04 ) (8,006 ) (0.12 )
Restructuring charges(4) 1,525 0.02 1,525 0.02
Realized gain upon settlement of embedded derivative - - (11,452 ) (0.16 )
Other - net(5) 1,308 0.02 (490 ) (0.01 )
Non-controlling interests' share of items above(6) (30,404 ) (0.44 ) (18,906 ) (0.27 )
Total adjustments 30,242 0.43 8,374 0.12
Adjusted net loss attributable to stockholders of Teekay (17,032 ) (0.25 ) (37,834 ) (0.55 )
  1. Fully diluted per share amounts.
  2. Reflects the unrealized gains or losses relating to the change in the mark-to-market value of derivative instruments that are not designated as hedges for accounting purposes, including those included in equity income from joint ventures, and the ineffective portion of foreign currency forward contracts designated as hedges for accounting purposes.
  3. Foreign currency exchange gains and losses primarily relate to the Company's debt denominated in Euros and Norwegian Kroner, and deferred tax liability denominated in Norwegian Kroner. A substantial majority of the Company's foreign currency exchange gains and losses are unrealized.
  4. Restructuring charges relate to reorganization of the Company's marine operations.
  5. Other includes transaction and start-up related costs associated with the sale of 13 conventional tankers from Teekay Parent to Teekay Tankers and the acquisition of the MALT LNG Carriers and gain on sale of other assets.
  6. Items affecting net income (loss) include items from the Company's wholly-owned subsidiaries, its consolidated non-wholly-owned subsidiaries and its proportionate share of items from equity accounted for investments. The specific items affecting net income (loss) are analyzed to determine whether any of the amounts originated from a consolidated non-wholly-owned subsidiary. Each amount that originates from a consolidated non-wholly-owned subsidiary is multiplied by the non-controlling interests' percentage share in this subsidiary to arrive at the non-controlling interests' share of the amount. The amount identified as "non-controlling interests' share of items listed above" in the table above is the cumulative amount of the non-controlling interests' proportionate share of items listed in the table.
TEEKAY CORPORATION
APPENDIX B - SUPPLEMENTAL FINANCIAL INFORMATION
SUMMARY BALANCE SHEET AS AT JUNE 30, 2013
(in thousands of U.S. dollars)
(unaudited)
Teekay Teekay Teekay Teekay Consolidation
Offshore LNG Tankers Parent Adjustments Total
ASSETS
Cash and cash equivalents 163,744 97,621 37,708 241,133 - 540,206
Other current assets 206,650 22,545 23,191 374,113 - 626,499
Restricted cash - 528,180 - 4,891 - 533,071
Vessels held for sale 6,800 - - - - 6,800
Vessels and equipment 2,935,389 1,887,753 867,035 1,052,465 - 6,742,642
Advances on newbuilding contracts 82,499 39,097 - 585,369 - 706,965
Derivative assets 9,944 107,991 - 2,054 - 119,989
Investment in equity accounted investees 32,932 542,693 7,289 48,270 (9,700 ) 621,484
Investment in direct financing leases 30,262 400,153 - (1 ) - 430,414
Investment in term loans - - 122,841 66,054 - 188,895
Other assets 76,780 125,361 12,788 102,521 - 317,450
Advances to affiliates 35,570 3,421 20,981 (59,972 ) - -
Equity investment in subsidiaries - - - 450,163 (450,163 ) -
Intangibles and goodwill 140,065 138,695 - 4,412 - 283,172
TOTAL ASSETS 3,720,635 3,893,510 1,091,833 2,871,472 (459,863 ) 11,117,587
LIABILITIES AND EQUITY
Accounts payable and accrued liabilities 177,768 53,870 17,943 282,422 - 532,003
Advances from affiliates 92,123 17,739 22,375 (132,237 ) - -
Current portion of long-term debt 288,690 247,363 25,246 541,949 - 1,103,248
Long-term debt 1,895,628 1,950,296 704,968 721,693 - 5,272,585
Derivative liabilities 227,110 229,223 26,724 46,501 - 529,558
In-process revenue contracts 107,753 5,329 - 95,184 - 208,266
Other long-term liabilities 37,071 105,370 4,902 62,136 - 209,479
Redeemable non-controlling interest 28,357 - - - - 28,357
Equity:
Non-controlling interests (1) 50,924 47,317 - 2,409 1,882,026 1,982,676
Equity attributable to stockholders/ unitholders of publicly-listed entities 815,211 1,237,003 289,675 1,251,415 (2,341,889 ) 1,251,415
TOTAL LIABILITIES AND EQUITY 3,720,635 3,893,510 1,091,833 2,871,472 (459,863 ) 11,117,587
NET DEBT(2) 2,020,574 1,571,858 692,506 1,017,618 - 5,302,556
  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 JUNE 30, 2013
(in thousands of U.S. dollars)
(unaudited)
Teekay Teekay Teekay Teekay Consolidation
Offshore LNG Tankers Parent Adjustments Total
Revenues 229,862 96,619 43,492 97,604 (36,870 ) 430,707
Voyage expenses 23,233 1,224 2,449 510 (1,262 ) 26,154
Vessel operating expenses 87,825 24,814 24,832 58,507 - 195,978
Time-charter hire expense 14,093 - 1,951 46,447 (35,947 ) 26,544
Depreciation and amortization 50,662 25,156 11,921 22,030 - 109,769
General and administrative 10,763 4,744 3,362 16,187 339 35,395
Asset impairments/net loss (gain) on vessel sales (1) 7,782 - 4,511 (6,592 ) - 5,701
Restructuring charges 1,149 - - 640 - 1,789
Total operating expenses 195,507 55,938 49,026 137,729 (36,870 ) 401,330
Income (loss) from vessel operations 34,355 40,681 (5,534 ) (40,125 ) - 29,377
Interest expense (16,071 ) (13,132 ) (2,604 ) (14,097 ) 1,217 (44,687 )
Interest income 1,465 782 20 968 (1,217 ) 2,018
Realized and unrealized gains on derivative instruments 33,901 10,666 2,748 8,720 - 56,035
Income tax (expense) recovery (456 ) (800 ) 256 (873 ) - (1,873 )
Equity income (loss) 1,598 39,425 (167 ) 6,516 - 47,372
Equity in earnings of subsidiaries (2) - - - 48,349 (48,349 ) -
Foreign exchange gain (loss) 3,555 (2,787 ) (177 ) 87 - 678
Other - net 257 407 (266 ) (1,784 ) - (1,386 )
Net income (loss) 58,604 75,242 (5,724 ) 7,761 (48,349 ) 87,534
Less: Net (income) loss attributable to non-controlling interests (3) (3,273 ) (5,581 ) - 3,606 (70,919 ) (76,167 )
Net income (loss) attributable to stockholders/ unitholders of publicly-listed entities 55,331 69,661 (5,724 ) 11,367 (119,268 ) 11,367
CFVO - Consolidated (4)(5) 90,215 65,473 10,658 (35,560 ) - 130,786
CFVO - Equity Investments(6) 1,311 47,162 23 4,347 - 52,842
CFVO - Total 91,526 112,635 10,681 (31,213 ) - 183,629
  1. Teekay Offshore recognized an impairment charge of $6.9 million relating to one conventional tanker during the three months ended June 30, 2013. Teekay Parent had already recognized the impairment charge during the three months ended December 31, 2012 and therefore reversed the impairment charge on consolidation. This is partially offset by a loss provision on an investment in a term loan.
  2. Teekay Corporation's proportionate share of the net earnings of its publicly-traded subsidiaries.
  3. 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.
  4. Cash flow from vessel operations (CFVO) represents income from vessel operations before depreciation and amortization expense, amortization of in-process revenue contracts, vessel write downs, gains and losses on the sale of vessels, adjustments for direct financing leases to a cash basis, and unrealized gains and losses relating to derivatives, but includes realized gains and losses on the settlement of foreign currency forward contracts. CFVO - Consolidated represents CFVO from vessels that are consolidated on the Company's financial statements. Cash flow from vessel operations is a non-GAAP financial measure used by certain investors to measure the financial performance of shipping companies. Please see Appendix C and Appendix E to this release for a reconciliation of this non-GAAP measure as used in this release to the most directly comparable GAAP financial measure.
  5. In addition to the CFVO generated by its directly owned and chartered-in assets, Teekay Parent also receives cash dividends and distributions from its publicly-traded subsidiaries. For the three months ended June 30, 2013, Teekay Parent received cash dividends and distributions from these subsidiaries totaling $39.8 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.
  6. 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 Appendix C and Appendix E to this release for a reconciliation of this non-GAAP measure as used in this release to the most directly comparable GAAP financial measure.
TEEKAY CORPORATION
APPENDIX B - SUPPLEMENTAL FINANCIAL INFORMATION
SUMMARY STATEMENT OF INCOME (LOSS) FOR THE SIX MONTHS ENDED JUNE 30, 2013
(in thousands of U.S. dollars)
(unaudited)
Teekay Teekay Teekay Teekay Consolidation
Offshore LNG Tankers Parent Adjustments Total
Revenues 454,283 193,726 88,445 221,565 (76,275 ) 881,744
Voyage expenses 46,458 1,615 5,362 2,253 (3,219 ) 52,469
Vessel operating expenses 166,941 50,130 47,886 118,485 - 383,442
Time-charter hire expense 28,870 - 3,937 94,890 (73,701 ) 53,996
Depreciation and amortization 96,011 49,299 23,785 43,168 - 212,263
General and administrative 21,427 10,213 6,923 32,758 3,345 74,666
Asset impairments/net loss (gain) on vessel sales (1) 19,029 - 4,582 (14,713 ) - 8,898
Restructuring charges 1,808 - - 2,035 - 3,843
Total operating expenses 380,544 111,257 92,475 278,876 (73,575 ) 789,577
Income (loss) from vessel operations 73,739 82,469 (4,030 ) (57,311 ) (2,700 ) 92,167
Interest expense (27,751 ) (26,380 ) (5,115 ) (29,168 ) 1,217 (87,197 )
Interest income 1,660 1,297 24 1,272 (1,217 ) 3,036
Realized and unrealized gains on derivative instruments 32,824 2,381 1,982 5,059 - 42,246
Income tax expense (222 ) (1,643 ) (145 ) (2,363 ) - (4,373 )
Equity income (loss) 1,598 65,849 (168 ) 7,408 - 74,687
Equity in earnings of subsidiaries (2) - - - 79,051 (79,051 ) -
Foreign exchange (loss) gain (83 ) 5,424 58 (2,532 ) - 2,867
Other - net (1,191 ) 876 (283 ) 4,454 - 3,856
Net income (loss) 80,574 130,273 (7,677 ) 5,870 (81,751 ) 127,289
Less: Net income attributable to non-controlling interests (3) (5,051 ) (6,167 ) - (639 ) (110,201 ) (122,058 )
Net income (loss) attributable to stockholders/ unitholders of publicly-listed entities 75,523 124,106 (7,677 ) 5,231 (191,952 ) 5,231
CFVO - Consolidated (4)(5) 184,268 131,043 23,857 (54,946 ) (2,700 ) 281,522
CFVO - Equity Investments(6) 1,311 89,161 23 4,601 - 95,096
CFVO - Total 185,579 220,204 23,880 (50,345 ) (2,700 ) 376,618
  1. Teekay Offshore recognized impairment charges of $18.1 million relating to two conventional tankers during the six months ended June 30, 2013. Teekay Parent had already recognized these impairment charges during the three months ended December 31, 2012 and therefore reversed the impairment charge on consolidation. This is partially offset by a loss provision on an investment in a term loan.
  2. Teekay Corporation's proportionate share of the net earnings of its publicly-traded subsidiaries.
  3. 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.
  4. 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.
  5. In addition to Teekay Parent's CFVO, Teekay Parent also receives cash dividends and distributions from its publicly-traded subsidiaries. For the six months ended June 30, 2013, Teekay Parent received cash dividends and distributions from these subsidiaries totaling $78.7 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.
  6. 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 JUNE 30, 2013

(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 4,136 16,130 57,300 20,038 97,604
Voyage expenses - 430 - 80 510
Vessel operating expenses 3,810 6,448 43,968 4,281 58,507
Time-charter hire expense(2) - 26,549 9,056 10,842 46,447
Depreciation and amortization 2,582 (233 ) 20,646 (965 ) 22,030
General and administrative 666 1,139 6,850 7,532 16,187
Asset impairments/net (gain) loss on vessel sales(3) - - (1,337 ) (5,255 ) (6,592 )
Restructuring charges - - - 640 640
Total operating expenses 7,058 34,333 79,183 17,155 137,729
(Loss) income from vessel operations (2,922 ) (18,203 ) (21,883 ) 2,883 (40,125 )
Reconciliation of (loss) income from vessel operations to cash flow from vessel operations
(Loss) income from vessel operations (2,922 ) (18,203 ) (21,883 ) 2,883 (40,125 )
Depreciation and amortization 2,582 (233 ) 20,646 (965 ) 22,030
Asset impairments/net (gain) loss on vessel sales - - (1,337 ) (5,255 ) (6,592 )
Amortization of in process revenue contracts and other - - (11,184 ) - (11,184 )
Unrealized losses from the change in fair value of designated foreign exchange forward contracts 38 - - - 38
Realized losses from the settlements of non-designated foreign exchange forward contracts (78 ) - (150 ) - (228 )
Dropdown predecessor cash flow(4) - - 501 - 501
CFVO - Consolidated(5)(6) (380 ) (18,436 ) (13,407 ) (3,337 ) (35,560 )
CFVO - Equity(7) 1,762 - 2,648 (63 ) 4,347
CFVO - Total 1,382 (18,436 ) (10,759 ) (3,400 ) (31,213 )
  1. Results of two chartered-in LNG carriers owned by Teekay LNG and one chartered-in FSO unit owned by Teekay Offshore and impairment on an investment in the term loans.
  2. Includes charter termination fee of $4.5 million paid to Teekay Offshore during the three months ended June 30, 2013.
  3. Teekay Offshore recognized an impairment charge of $6.9 million relating to one conventional tanker during the three months ended June 30, 2013. Teekay Parent had already recognized the impairment charge during the three months ended December 31, 2012 and therefore reversed the impairment charge on consolidation. The asset impairments/ net (gain) loss on vessel sales also include a gain on sale of sub-sea equipment. This is partially offset by a loss provision on an investment in a term loan.
  4. Represents cash flow from vessel operations (CFVO) relating to assets owned by Teekay Parent prior to their acquisition by Teekay Offshore. These historical financial results are now included in the historical financial results of Teekay Offshore and therefore excluded from the above loss from vessel operations for Teekay Parent.
  5. Cash flow from vessel operations (CFVO) represents income from vessel operations before depreciation and amortization expense, amortization of in-process revenue contracts, vessel write downs, gains and losses on the sale of vessels, adjustments for direct financing leases to a cash basis, and unrealized gains and losses relating to derivatives, but includes realized gains and losses on the settlement of foreign currency forward contracts. CFVO - Consolidated represents Teekay Parent's CFVO from vessels that are consolidated on the Company's financial statements. Cash flow from vessel operations is a non-GAAP financial measure used by certain investors to measure the financial performance of shipping companies. Please see Appendix E to this release for a reconciliation of this non-GAAP measure as used in this release to the most directly comparable GAAP financial measure.
  6. In addition to the CFVO generated by its directly owned and chartered-in assets, Teekay Parent also receives cash dividends and distributions from its publicly-traded subsidiaries. For the three months ended June 30, 2013, Teekay Parent received cash dividends and distributions from these subsidiaries totaling $39.8 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.
  7. Cash flow from vessel operations (CFVO) - Equity Investments represents Teekay Parent's proportionate share of CFVO from its equity accounted vessels and other investments. Please see Appendix E to this release for a reconciliation of this non-GAAP measure as used in this release to the most directly comparable GAAP financial measure.

TEEKAY CORPORATION

APPENDIX C - SUPPLEMENTAL FINANCIAL INFORMATION

TEEKAY PARENT SUMMARY OPERATING RESULTS

FOR THE SIX MONTHS ENDED JUNE 30, 2013

(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 FPSOs Other(1) Total
Revenues 8,294 35,564 140,544 37,163 221,565
Voyage expenses 195 1,973 - 85 2,253
Vessel operating expenses 7,126 11,427 91,797 8,136 118,485
Time-charter hire expense(2) - 58,209 17,387 19,294 94,890
Depreciation and amortization 5,164 (466 ) 39,981 (1,511 ) 43,168
General and administrative 1,278 2,399 13,153 15,928 32,758
Asset impairments/net (gain) loss on vessel sales(3) - - (1,337 ) (13,376 ) (14,713 )
Restructuring charges - - - 2,035 2,035
Total operating expenses 13,763 73,542 160,981 30,591 278,876
(Loss) income from vessel operations (5,469 ) (37,978 ) (20,437 ) 6,572 (57,311 )
Reconciliation of (loss) income from vessel operations to cash flow from vessel operations
(Loss) income from vessel operations (5,469 ) (37,978 ) (20,437 ) 6,572 (57,311 )
Depreciation and amortization 5,164 (466 ) 39,981 (1,511 ) 43,168
Asset impairments/net (gain) loss on vessel sales - - (1,337 ) (13,376 ) (14,713 )
Amortization of in process revenue contracts and other - - (26,484 ) - (26,484 )
Unrealized losses from the change in fair value of designated foreign exchange forward contracts 53 - - - 53
Realized losses from the settlements of non-designated foreign exchange forward contracts/bunkers/FFAs (29 ) - (131 ) - (160 )
Dropdown predecessor cash flow(4) - - 501 - 501
CFVO - Consolidated(5)(6) (281 ) (38,444 ) (7,907 ) (8,315 ) (54,946 )
CFVO - Equity(7) 3,335 - 1,329 (63 ) 4,601
CFVO - Total 3,054 (38,444 ) (6,578 ) (8,378 ) (50,345 )
  1. Includes the results of two chartered-in LNG carriers owned by Teekay LNG and one chartered-in FSO unit owned by Teekay Offshore, interest income received from an investment in term loan and a one-time $2.7 million success fee payment received from Teekay LNG upon the acquisition of carriers in February 2013.
  2. Time-charter hire expense includes $11.3 million in charter termination fees paid to Teekay Offshore.
  3. Teekay Offshore recognized an impairment charge of $18.1 million relating to one conventional tanker during the six months ended June 30, 2013. Teekay Parent had already recognized the impairment charge during the three months ended December 31, 2012 and therefore reversed the impairment charge on consolidation. The asset impairments/ net (gain) loss on vessel sales also include a gain on sale of sub-sea equipment. This is partially offset by a loss provision on an investment in a term loan.
  4. Represents cash flow from vessel operations (CFVO) relating to assets owned by Teekay Parent prior to their acquisition by Teekay Offshore. These historical financial results are now included in the historical financial results of Teekay Offshore and therefore excluded from the above loss from vessel operations for Teekay Parent.
  5. Cash flow from vessel operations (CFVO) represents income from vessel operations before depreciation and amortization expense, amortization of in-process revenue contracts, vessel write downs, gains and losses on the sale of vessels, adjustments for direct financing leases to a cash basis, and unrealized gains and losses relating to derivatives, but includes realized gains and losses on the settlement of foreign currency forward contracts. CFVO - Consolidated represents Teekay Parent's CFVO from vessels that are consolidated on the Company's financial statements. Cash flow from vessel operations is a non-GAAP financial measure used by certain investors to measure the financial performance of shipping companies. Please see Appendix E to this release for a reconciliation of this non-GAAP measure as used in this release to the most directly comparable GAAP financial measure.
  6. In addition to the CFVO generated by its directly owned and chartered-in assets, Teekay Parent also receives cash dividends and distributions from its publicly-traded subsidiaries. For the three months ended June 30, 2013, Teekay Parent received cash dividends and distributions from these subsidiaries totaling $39.8 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.
  7. Cash flow from vessel operations (CFVO) - Equity Investments represents Teekay Parent's proportionate share of CFVO from its equity accounted vessels and other investments. Please see Appendix E to this release for a reconciliation of this non-GAAP measure as used in this release to the most directly comparable GAAP financial measure.

TEEKAY CORPORATION

APPENDIX D - SUPPLEMENTAL FINANCIAL INFORMATION

TEEKAY PARENT FREE CASH FLOW

(in thousands of U.S. dollars)

(unaudited)

Set forth below is an unaudited calculation of Teekay Parent free cash flow for the three months ended June 30, 2013, March 31, 2013, December 31, 2012, September 30, 2012, and June 30, 2012. The Company defines free cash flow, a non-GAAP financial measure, as cash flow from vessel operations attributed to its directly-owned and in-chartered assets, distributions received as a result of ownership interests in its publicly-traded subsidiaries (Teekay LNG, Teekay Offshore, and Teekay Tankers), net of interest expense and drydock expenditures in the respective period. For a reconciliation of Teekay Parent cash flow from vessel operations for the three months ended June 30, 2013 to the most directly comparable financial measure under GAAP, please refer to Appendix C to this release. For a reconciliation of Teekay Parent cash flow from vessel operations to the most directly comparable GAAP financial measure for the three months ended March 31, 2013, December 31, 2012, September 30, 2012, and June 30, 2012, please see Appendix E to this release. Teekay Parent free cash flow, as provided below, is intended to provide additional information and should not be considered a substitute for measures of performance prepared in accordance with GAAP.

Three Months Ended
June 30, March 31, December 31, September 30, June 30,
2013 2013 2012 2012 2012
Teekay Parent cash flow from vessel operations (1)
Owned Conventional Tankers (380 ) 99 (563 ) 381 13,339
In-Chartered Conventional Tankers (2) (18,436 ) (20,008 ) (11,601 ) (11,813 ) (28,138 )
FPSOs (13,407 ) 5,500 16,705 (8,780 ) (3,205 )
Other (3,337 ) (4,977 ) (4,657 ) (8,958 ) (6,441 )
Total (35,560 ) (19,386 ) (116 ) (29,170 ) (24,445 )
Daughter company distributions to
Teekay Parent (3)
Common shares/units (4)
Teekay LNG Partners 17,016 17,016 17,016 17,016 17,016
Teekay Offshore Partners 12,507 11,747 11,461 11,461 11,461
Teekay Tankers Ltd. (5) 629 629 629 420 2,307
Total 30,152 29,392 29,106 28,897 30,784
General partner interest
Teekay LNG Partners 5,946 5,935 5,935 5,935 5,524
Teekay Offshore Partners 3,671 3,603 3,155 3,155 2,849
Total 9,617 9,538 9,090 9,090 8,373
Total Teekay Parent cash flow before interest and dry dock expenditures 4,209 19,544 38,080 8,817 14,712
Less:
Net interest expense (6) (17,017 ) (18,574 ) (18,075 ) (16,284 ) (19,269 )
Dry dock expenditures - - - - (129 )
TOTAL TEEKAY PARENT FREE CASH FLOW (12,808 ) 970 20,005 (7,467 ) (4,686 )
  1. Cash flow from vessel operations (CFVO) represents income from vessel operations before depreciation and amortization expense, vessel/goodwill write downs, gains or losses on the sale of vessels, adjustments for direct financing leases 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. CFVO 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 June 30, 2013, 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 March 31, 2013, December 31, 2012, September 30, 2012, and June 30, 2012, please refer to Appendix E to this release.
  2. Includes charter termination fees of $4.5 million, $6.8 million and $14.7 million paid to Teekay Offshore during the three months ended June 30, 2013, March 31, 2013 and June 30, 2012, respectively.
  3. Cash dividend and distribution cash flows are shown on an accrual basis for dividends and distributions declared for the respective period.
  4. Common share/unit dividend/distribution cash flows to Teekay Parent are based on Teekay Parent's ownership on the ex-dividend date for the respective publicly traded subsidiary and period as follows:
Three Months Ended
June 30, March 31, December
31,		 September
30,		 June 30,
2013 2013 2012 2012 2012
Teekay LNG Partners
Distribution per common unit $ 0.675 $ 0.675 $ 0.675 $ 0.675 $ 0.675
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 $ 17,015,585
Teekay Offshore Partners
Distribution per common unit $ 0.5253 $ 0.5253 $ 0.5125 $ 0.5125 $ 0.5125
Common units owned by Teekay Parent 23,809,468 22,362,814 22,362,814 22,362,814 22,362,814
Total distribution $ 12,507,114 $ 11,747,186 $ 11,460,942 $ 11,460,942 $ 11,460,942
Teekay Tankers Ltd.
Dividend per share $ 0.03 $ 0.03 $ 0.03 $ 0.02 $ 0.11
Shares owned by Teekay Parent (5) 20,976,530 20,976,530 20,976,530 20,976,530 20,976,530
Total dividend $ 629,296 $ 629,296 $ 629,296 $ 419,531 $ 2,307,418
  1. Includes Class A and Class B shareholdings.
  2. Net interest expense is a non-GAAP financial measure that includes realized gains and losses on interest rate swaps. Please see Appendix E to this release for a reconciliation of this non-GAAP measure as used in this release to the most directly comparable GAAP financial measure.

TEEKAY CORPORATION

APPENDIX E - RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

CASH FLOW FROM VESSEL OPERATIONS - CONSOLIDATED

(in thousands of U.S. dollars)

(unaudited)

Set forth below is an unaudited calculation of consolidated cash flow from vessel operations for the three months ended June 30, 2013, and June 30, 2012. Cash flow from vessel operations (CFVO), a non-GAAP financial measure, represents income from vessel operations before depreciation and amortization expense, amortization of in-process revenue contracts, vessel write-downs, gains or losses on the sale of vessels and unrealized gains or losses relating to derivatives but includes realized gains or losses on the settlement of foreign exchange forward contracts. CFVO is included because certain investors use this data to measure a company's financial performance. CFVO is not required by GAAP and should not be considered as an alternative to net income or any other indicator of the Company's performance required by GAAP.

Three Months Ended June 30, 2013
(unaudited)


Teekay
Offshore
Partners LP (1)


Teekay LNG
Partners LP


Teekay
Tankers Ltd.


Teekay
Parent

Teekay
Corporation
Consolidated

Income (loss) from vessel operations 34,355 40,681 (5,534 ) (40,125 ) 29,377
Depreciation and amortization 50,662 25,156 11,921 22,030 109,769
Amortization of in process revenue contracts and other (3,122 ) (1,998 ) (240 ) (11,184 ) (16,544 )
Unrealized losses from the change in fair value of designated foreign exchange forward contracts - - - 38 38
Realized gains (losses) from the settlements of non designated foreign exchange forward contracts 218 - - (228 ) (10 )
Asset impairments / net loss (gain) on vessel sales 7,782 - 4,511 (6,592 ) 5,701
Cash flow from time-charter contracts, net of revenue accounted for as direct finance leases 821 1,634 - - 2,455
Dropdown predecessor cash flow (501 ) - - 501 -
Cash flow from vessel operations - Consolidated'(2) 90,215 65,473 10,658 (35,560 ) 130,786
Three Months Ended June 30, 2012
(unaudited)


Teekay
Offshore
Partners LP (1)


Teekay LNG
Partners LP


Teekay
Tankers Ltd.


Teekay
Parent

Teekay
Corporation
Consolidated

Income (loss) from vessel operations 58,341 44,829 6,918 (41,839 ) 68,249
Depreciation and amortization 50,003 24,673 18,047 22,345 115,068
Amortization of in process revenue contracts and other (3,159 ) - - (14,236 ) (17,395 )
Unrealized losses from the change in fair value of designated foreign exchange forward contracts 254 - - 52 306
Realized gains (losses) from the settlements of non-designated foreign exchange forward contracts/bunkers/FFAs 437 (6 ) - (284 ) 147
Asset impairments / net loss on vessel sales 3,269 - - - 3,269
Cash flow from time-charter contracts, net of revenue accounted for as accounted for as direct finance leases 667 1,503 - - 2,170
Dropdown predecessor cash flow - - (9,517 ) 9,517 -
Cash flow from vessel operations - Consolidated(2) 109,812 70,999 15,448 (24,445 ) 171,814
  1. The results of Teekay Offshore include the results from both continuing and discontinued operations.
  2. Excludes the cash flow from vessel operations relating to assets acquired from Teekay Parent for the periods prior to their acquisition by Teekay Offshore, Teekay LNG and Teekay Tankers, respectively, as those results are included in the historical results for Teekay Parent.

TEEKAY CORPORATION

APPENDIX E - RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

CASH FLOW FROM VESSEL OPERATIONS - EQUITY ACCOUNTED VESSELS

(in thousands of U.S. dollars)

(unaudited)

Set forth below is an unaudited calculation of cash flow from vessel operations for equity accounted vessels for the three months ended June 30, 2013, and June 30, 2012. Cash flow from vessel operations (CFVO), a non-GAAP financial measure, represents income from vessel operations before depreciation and amortization expense, amortization of in-process revenue contracts, vessel write-downs, gains or losses on the sale of vessels and unrealized gains or losses relating to derivatives but includes realized gains or losses on the settlement of foreign exchange forward contracts. CFVO from equity accounted vessels represents the Company's proportionate share of CFVO from its equity accounted vessels and other investments. CFVO is included because certain investors use this data to measure a company's financial performance. CFVO is not required by GAAP and should not be considered as an alternative to net income or any other indicator of the Company's performance required by GAAP.


Three Months Ended June 30, 2013		 Three Months Ended June 30, 2012
(unaudited) (unaudited)
At Company's At Company's
100% Portion(1) 100% Portion(1)
Revenues 216,205 100,768 169,666 76,630
Voyage expenses 11,191 5,598 12,980 6,494
Vessel operating expenses 79,902 37,638 57,016 26,178
Depreciation and amortization 23,838 12,102 25,558 11,897
General and administrative 6,449 2,995 5,976 2,930
Income from vessel operations of equity accounted vessels 94,825 42,435 68,136 29,131
Interest expense (17,488 ) (7,960 ) (8,455 ) (4,618 )
Foreign exchange loss (1,031 ) (455 ) (281 ) (113 )
Realized and unrealized gain (loss) on derivative instruments 32,774 11,967 (52,738 ) (18,971 )
Other income - net 2,714 1,385 512 (138 )
Other items 16,969 4,937 (60,962 ) (23,840 )
Net income / equity income of equity accounted vessels 111,794 47,372 7,174 5,291
Income from vessel operations of equity accounted vessels 94,825 42,435 68,136 29,131
Depreciation and amortization 23,838 12,102 25,558 11,897
Cash flow from time-charter contracts net of revenue accounted for as direct finance lease 7,161 2,603 6,765 2,466
Amortization of in-process revenue contracts and other (8,386 ) (4,297 ) (15,813 ) (6,900 )
Cash flow from vessel operations of equity accounted vessels(2) 117,438 52,843 84,646 36,594
  1. The Company's proportionate share of its equity accounted vessels and other investments ranging from 33 percent to 50 percent.
  2. CFVO from equity accounted vessels represents the Company's proportionate share of CFVO from its equity accounted vessels and other investments.

TEEKAY CORPORATION

APPENDIX E - RECONCILIATION OF NON-GAAP MEASURES

CASH FLOW FROM VESSEL OPERATIONS - TEEKAY PARENT

(in thousands of U.S. dollars)

(unaudited)

Set forth below is an unaudited calculation of Teekay Parent cash flow from vessel operations for the three months ended March 31, 2013, December 31, 2012, September 30, 2012, and June 30, 2012. Cash flow from vessel operations (CFVO), a non-GAAP financial measure, represents income from vessel operations before depreciation and amortization expense, amortization of in-process revenue contracts, vessel write-downs, gains or losses on the sale of vessels and unrealized gains or losses relating to derivatives but includes realized gains or losses on the settlement of foreign exchange forward contracts. CFVO is included because certain investors use this data to measure a company's financial performance. CFVO is not required by GAAP and should not be considered as an alternative to net income or any other indicator of the Company's performance required by GAAP.

Three Months Ended March 31, 2013
(unaudited)
Owned In-chartered Teekay
Conventional Conventional Parent
Tankers Tankers FPSOs Other Total
Teekay Parent (loss) income from vessel operations (2,547 ) (8,528 ) 1,446 (7,557 ) (17,186 )
Depreciation and amortization 2,582 (233 ) 19,335 (546 ) 21,138
Asset impairments/net (gain) loss on vessel sales - (11,247 ) - 3,126 (8,121 )
Amortization of in process revenue contracts and other - - (15,300 ) - (15,300 )
Unrealized losses from the change in fair value of designated foreign exchange forward contracts 15 - - - 15
Realized gains from the settlements of non-designated foreign exchange forward contracts 49 - 19 - 68
Cash flow from vessel operations - Teekay Parent 99 (20,008 ) 5,500 (4,977 ) (19,386 )
Three Months Ended December 31, 2012
(unaudited)
Owned In-chartered Teekay
Conventional Conventional Parent
Tankers Tankers FPSOs Other Total
Teekay Parent (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) gains from the settlements of non-designated foreign exchange forward contracts (461 ) - 3 - (458 )
Cash flow from vessel operations -Teekay Parent (563 ) (11,601 ) 16,705 (4,657 ) (116 )
Three Months Ended September 30, 2012
(unaudited)
Owned In-chartered Teekay
Conventional Conventional Parent
Tankers Tankers FPSOs Other Total
Teekay Parent loss from vessel operations (1,120 ) (11,813 ) (13,775 ) (9,778 ) (36,486 )
Depreciation and amortization 2,570 - 19,132 820 22,522
Amortization of in process revenue contracts and other - - (14,208 ) - (14,208 )
Unrealized losses from the change in fair value of designated foreign exchange forward contracts 26 - 82 - 108
Realized losses from the settlements of non-designated foreign exchange forward contracts (1,095 ) - (11 ) - (1,106 )
Cash flow from vessel operations - Teekay Parent 381 (11,813 ) (8,780 ) (8,958 ) (29,170 )
Three Months Ended June 30, 2012
(unaudited)
Owned In-chartered Teekay
Conventional Conventional Parent
Tankers Tankers FPSOs Other Total
Teekay Parent income (loss) from vessel operations 1,716 (28,138 ) (8,976 ) (6,441 ) (41,839 )
Depreciation and amortization 2,566 - 19,779 - 22,345
Amortization of in process revenue contracts and other (69 ) - (14,167 ) - (14,236 )
Unrealized (gains) losses from the change in fair value of designated foreign exchange forward contracts (51 ) - 103 - 52
Realized (losses) gains from the settlements of non-designated foreign exchange forward contracts (340 ) - 56 - (284 )
Dropdown predecessor cash flow 9,517 - - - 9,517
Cash flow from vessel operations - Teekay Parent 13,339 (28,138 ) (3,205 ) (6,441 ) (24,445 )

TEEKAY CORPORATION

APPENDIX E - RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

NET REVENUES

(in thousands of U.S. dollars)

(unaudited)

Set forth below is an unaudited calculation of net revenues for the three and six months ended June 30, 2013 and June 30, 2012. Net revenues represents revenues less voyage expenses, which comprise all expenses relating to certain voyages, including bunker fuel expenses, port fees, canal tolls and brokerage commissions. Net revenues is included because certain investors use this data to measure the financial performance of shipping companies. Net revenues is not required by GAAP and should not be considered as an alternative to revenues or any other indicator of the Company's performance required by GAAP.


Three Months Ended June 30, 2013

Six Months Ended
June 30, 2013
Teekay Offshore
Partners LP (1)


Teekay LNG
Partners LP




Teekay
Tankers Ltd.




Teekay
Parent



Consoli-
dation
Adjust-
ments


Teekay
Corpor-
ation
Consoli-
dated


Teekay
Corpor-
ation
Consoli-
dated


Revenues 229,862 96,619 43,492 97,604 (36,870 ) 430,707 881,744
Voyage expense (23,233 ) (1,224 ) (2,449 ) (510 ) 1,262 (26,154 ) (52,469 )
Net revenues 206,629 95,395 41,043 97,094 (35,608 ) 404,553 829,275


Three Months Ended June 30, 2012
Six Months Ended
June 30, 2012



Teekay Offshore
Partners LP (1)


Teekay LNG
Partners LP


Teekay
Tankers Ltd.


Teekay
Parent


Consoli-
dation
Adjust-
ments

Teekay
Corpor-
ation
Consoli-
dated

Teekay
Corpor-
ation
Consoli-
dated

Revenues 251,151 96,354 51,040 137,740 (49,504 ) 486,781 987,887
Voyage expense (37,800 ) (242 ) (107 ) (1,567 ) 540 (39,176 ) (77,813 )
Net revenues 213,351 96,112 50,933 136,173 (48,964 ) 447,605 910,074
  1. The results of Teekay Offshore include the results from both continuing and discontinued operations.

TEEKAY CORPORATION

APPENDIX E - RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

NET INTEREST EXPENSE - TEEKAY PARENT

(in thousands of U.S. dollars)

(unaudited)

Set forth below is an unaudited calculation of Teekay Parent net interest expense for the three months ended June 30, 2013. March 31, 2013, December 31, 2012, September 30, 2012, and June 30, 2012. Net interest expense is a non-GAAP financial measure that includes realized gains and losses on interest rate swaps. Net interest expense is not required by accounting principles generally accepted in the United States and should not be considered as an alternative to interest expense or any other indicator of the Company's performance required by GAAP.


Three months ended
June 30, March 31, December 31, September 30, June 30,
2013 2013 2012 2012 2012
Interest expense (44,687 ) (42,510 ) (40,956 ) (41,652 ) (42,707 )
Interest income 2,018 1,018 1,794 674 1,645
Net interest expense - consolidated (42,669 ) (41,492 ) (39,162 ) (40,978 ) (41,062 )
Less:
Non-Teekay Parent net interest expense (29,540 ) (26,725 ) (25,802 ) (28,392 ) (26,244 )
Interest expense net of interest income - Teekay Parent (13,129 ) (14,767 ) (13,360 ) (12,586 ) (14,818 )
Add:
Teekay Parent realized losses on interest rate swaps (1) (3,888 ) (3,807 ) (4,715 ) (3,698 ) (4,451 )
Net interest expense - Teekay Parent (17,017 ) (18,574 ) (18,075 ) (16,284 ) (19,269 )
  1. Excludes realized loss on termination of swap agreement prior to the acquisition of the Voyageur FPSO unit in May 2013.

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 unit, shuttle tanker, FSO unit, LNG carrier, LPG carrier and LR2 product tanker newbuildings/conversions and the commencement of associated time-charter contracts and their effect on the Company's future operating results; the timing and certainty of securing long-term employment for the two LNG carrier newbuildings ordered in July 2013; the timing of the Voyageur Spirit achieving final acceptance and commencing full operations under the E.ON contract; the amount of the indemnification by Teekay Corporation for Teekay Offshore's lost revenues related to the Voyageur Spirit FPSO off-hire from the May 2, 2013 acquisition date; the timing of the Foinaven FPSO reaching full production under its charter contract; the timing and certainty of Teekay LNG's acquisition of a newbuilding LNG carrier and bareboat charter back to Awilco, and the potential for Teekay LNG to acquire a second newbuilding LNG carrier from Awilco under similar terms; the relative fuel efficiency and emissions performance of the newbuilding LNG carriers ordered from DSME equipped with MEGI engines; the timing and certainty of Teekay Tankers receiving a refund guarantee for the four LR2 newbuildings ordered from STX in April 2013 and the potential for these orders to be substantially changed or cancelled; the timing, amount and certainty of potential future increases in the daughter entities' cash distributions; and the timing of amount of future capital expenditure commitments for Teekay Parent, Teekay LNG, Teekay Offshore and Teekay Tankers.

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 ordered in July 2013; changes affecting the offshore tanker market; shipyard production or vessel conversion delays and cost overruns; delays in commencement of operations of FPSO and FSO 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 Voyageur Spirit FPSO to achieve final acceptance and commence full operations under the E.ON contract; the inability of the Company to repair the gas compression system on the Foinaven FPSO, recommence operations and achieve full production by November 2013; the inability of Teekay Tankers to realize on the security of its VLCC term loan investments; failure of STX creditors to provide a refund guarantee to Teekay Tankers for its LR2 newbuilding orders; the inability of the Company to complete vessel sale transactions to its public-traded 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, 2012. 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