Teekay Corp Ltd 6-K, filed Feb 22, 2024
Teekay Corp Ltd (TK)
6-K
2024-02-22
For: 2023-12-31
View Original
Added on
April 12, 2026
About this 6-K
Teekay Corp Ltd filed this 6-K on February 22, 2024.
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
_________________________
FORM 6-K
_________________________
Report of Foreign Private Issuer
Pursuant to Rule 13a-16 or 15d-16 of
the Securities Exchange Act of 1934
Date of Report: February 22, 2024
Commission file number 1- 12874
_________________________
TEEKAY CORPORATION
(Exact name of Registrant as specified in its charter)
_________________________
4th Floor, Belvedere Building
69 Pitts Bay Road
Hamilton, HM 08 Bermuda
(Address of principal executive offices)
_________________________
| Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F. | ||
Form 20-F ý Form 40- F ¨ | ||
Teekay Corporation Investor Relations Tel: +1 604 609 2963 www.teekay.com
4th Floor, Belvedere Building, 69 Pitts Bay Road, Hamilton, HM 08, Bermuda
Item 1 — Information Contained in this Form 6-K Report
Attached as Exhibit 1 is a copy of an announcement of Teekay Corporation dated February 22, 2024.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
| TEEKAY CORPORATION | |||||||||||
| Date: February 22, 2024 | By: | /s/ Brody Speers | |||||||||
Brody Speers Vice President, Finance & Treasurer (Principal Financial and Accounting Officer) | |||||||||||
Teekay Corporation Investor Relations Tel: +1 604 609 2963 www.teekay.com
4th Floor, Belvedere Building, 69 Pitts Bay Road, Hamilton, HM 08, Bermuda
 |  | ||||
TEEKAY CORPORATION REPORTS
FOURTH QUARTER AND ANNUAL 2023 RESULTS
Highlights
•GAAP net income attributable to shareholders of Teekay of $35.4 million, or $0.38 per share, and adjusted net income attributable to shareholders of Teekay(1) (excluding items listed in Appendix A to this release) of $31.9 million, or $0.35 per share, in the fourth quarter of 2023.
•Adjusted EBITDA(1) of $127.2 million in the fourth quarter of 2023.
•Fiscal year 2023 GAAP net income of $150.6 million, or $1.59 per share, adjusted net income attributable to shareholders of Teekay of $150.5 million, or $1.59 per share, and adjusted EBITDA of $618.9 million.
•Tanker market remains strong with Teekay Tankers securing first quarter 2024 to-date average spot rates of $50,100 per day for its Suezmax fleet and $50,900 per day for its Aframax fleet, respectively.
•In line with Teekay Tankers' fixed dividend policy, Teekay Tankers declared a quarterly cash dividend of $0.25 per common share for the quarter ended December 31, 2023, payable on March 15, 2024.
•During the fourth quarter of 2023, Teekay Parent repurchased a further $4.0 million of its outstanding common shares, bringing the total repurchases since the beginning of its share repurchase programs in August 2022 to $65.8 million at an average price of $5.21 per share.
Hamilton, Bermuda, February 22, 2024 - Teekay Corporation (Teekay or the Company) (NYSE:TK) today reported results for the three and twelve months ended December 31, 2023. These results include the Company’s publicly-listed consolidated subsidiary, Teekay Tankers Ltd. (Teekay Tankers) (NYSE:TNK), and all remaining subsidiaries and equity-accounted investments. Teekay, together with its subsidiaries other than Teekay Tankers, is referred to in this release as Teekay Parent. Please refer to the fourth quarter and annual 2023 earnings release of Teekay Tankers, which is available on Teekay's website at www.teekay.com, for additional information on Teekay Tankers' results.
Financial Summary
| Three Months Ended | Year Ended | |||||||||||||||||||
| December 31, | September 30, | December 31, | December 31, | December 31, | ||||||||||||||||
| (in thousands of U.S. dollars, except per share amounts) | 2023 | 2023 | 2022 | 2023 | 2022 | |||||||||||||||
| (unaudited) | (unaudited) | (unaudited) | (unaudited) | (unaudited) | ||||||||||||||||
| TEEKAY CORPORATION CONSOLIDATED | ||||||||||||||||||||
| GAAP FINANCIAL COMPARISON | ||||||||||||||||||||
| Revenues | 339,192 | 311,682 | 393,479 | 1,464,975 | 1,190,184 | |||||||||||||||
| Income from vessel operations | 112,967 | 81,254 | 148,163 | 531,725 | 245,766 | |||||||||||||||
| Net income attributable to the shareholders of Teekay | 35,382 | 26,158 | 39,104 | 150,641 | 78,407 | |||||||||||||||
| Basic earnings per common share of Teekay | 0.38 | 0.28 | 0.39 | 1.59 | 0.77 | |||||||||||||||
| NON-GAAP FINANCIAL COMPARISON | ||||||||||||||||||||
Adjusted EBITDA (1) | 127,234 | 105,819 | 173,449 | 618,907 | 341,664 | |||||||||||||||
| Adjusted net income attributable | ||||||||||||||||||||
to shareholders of Teekay (1) | 31,891 | 24,790 | 44,319 | 150,471 | 64,609 | |||||||||||||||
| Adjusted net earnings per share | ||||||||||||||||||||
attributable to shareholders of Teekay (1) | 0.35 | 0.27 | 0.44 | 1.59 | 0.63 | |||||||||||||||
| As at December 31, | As at September 30, | As at June 30, | As at March 31, | |||||||||||||||||
| (in thousands of U.S. dollars, except number of shares) | 2023 | 2023 | 2023 | 2023 | ||||||||||||||||
| (unaudited) | (unaudited) | (unaudited) | (unaudited) | |||||||||||||||||
| TEEKAY PARENT | ||||||||||||||||||||
Net cash(2) | 287,433 | 283,943 | 272,354 | 291,020 | ||||||||||||||||
Market value of investment in Teekay Tankers (3) | 489,445 | 407,757 | 374,455 | 414,803 | ||||||||||||||||
| Number of outstanding shares of common stock at end of period | 91,006,182 | 90,949,328 | 91,374,909 | 96,027,318 | ||||||||||||||||
1
Teekay Corporation Investor Relations Tel: +1 604 609 2963 www.teekay.com
4th Floor, Belvedere Building, 69 Pitts Bay Road, Hamilton, HM 08, Bermuda
| |||||
(1)These are non-GAAP financial measures. Please refer to “Definitions and Non-GAAP Financial Measures” and the Appendices to this release for definitions of these terms and reconciliations of these non-GAAP financial measures as used in this release to the most directly comparable financial measures under United States generally accepted accounting principles (GAAP). These measures include results from both continuing and discontinued operations.
(2)Teekay Parent net cash as of December 31, 2023 includes cash and cash equivalents and short-term investments. Teekay Parent's net cash position increased compared to that as of September 30, 2023, primarily due to cash dividends of $2.4 million received from Teekay Tankers during the three months ended December 31, 2023 and changes in working capital, partially offset by Teekay Parent common share repurchases. As at December 31, 2023, Teekay Parent's remaining FPSO unit decommissioning and recycling costs are estimated to be approximately $3.2 million, which are expected to be paid through mid-2024.
(3)As at December 31, 2023, September 30, 2023, June 30, 2023, and March 31, 2023, Teekay Parent owned 9.8 million, 9.8 million, 9.8 million, and 9.7 million Teekay Tankers Class A and B common shares, respectively, and the closing price of Teekay Tankers shares were $49.97 per share, $41.63 per share, $38.23 per share, and $42.93 per share, respectively.
CEO Commentary
“Teekay reported strong fourth quarter results, capping off a year where we recorded our highest annual adjusted net income in 15 years,” commented Kenneth Hvid, Teekay’s President and CEO. “Teekay Tankers also reported another strong quarter, contributing to its highest annual adjusted net income in company history.”
“In addition, 2023 has been a year of major milestones for the Teekay Group. This included celebrating our 50th year anniversary as a company, experiencing one of the strongest years for crude tanker spot rates and Teekay Tankers transforming its balance sheet, which included it becoming net debt-free during the year. With Teekay Tankers' spot market exposure and leading position in mid-sized tankers, we believe we are well positioned to continue benefiting from strong tanker market fundamentals.”
“Lastly, Teekay continued to return capital to shareholders through the repurchase of another $4.0 million of its common shares during the fourth quarter of 2023. Since August 2022, Teekay has repurchased $65.8 million of its common shares, or approximately 12.4% of the outstanding common shares immediately prior to commencement of its stock repurchase programs in August 2022, at an average price of $5.21 per share.”
2
Teekay Corporation Investor Relations Tel: +1 604 609 2963 www.teekay.com
4th Floor, Belvedere Building, 69 Pitts Bay Road, Hamilton, HM 08, Bermuda
| |||||
Summary of Results
The Company's GAAP and adjusted net income attributable to shareholders of Teekay decreased for the fourth quarter of 2023 compared to the same quarter of the prior year, primarily due to reduced earnings from Teekay Tankers as a result of lower spot tanker rates. In addition, GAAP net income attributable to shareholders was positively impacted by a $10.4 million gain on the sale of a Teekay Tankers vessel in the fourth quarter of 2023.
The following table highlights the operating performance of Teekay Tankers' vessels trading in revenue sharing arrangements (RSAs), on voyage charters and in full service lightering, in each case measured in net revenues(a) per revenue day(b), or time-charter equivalent (TCE) rates, before off-hire bunker expenses:
| Three Months Ended | |||||||||||||||||||||||||||||||||||
December 31, 2023(b) | September 30, 2023(b) | December 31, 2022(b) | |||||||||||||||||||||||||||||||||
| Suezmax revenue days | 2,153 | 2,251 | 2,261 | ||||||||||||||||||||||||||||||||
Suezmax spot TCE per revenue day (b) | $37,041 | $34,954 | $56,008 | ||||||||||||||||||||||||||||||||
| Aframax / LR2 revenue days | 2,276 | 2,256 | 1,963 | ||||||||||||||||||||||||||||||||
Aframax / LR2 spot TCE per revenue day (b) | $44,545 | $36,579 | $52,136 | ||||||||||||||||||||||||||||||||
(a) Net revenues is a non-GAAP financial measure. Please refer to "Definitions and Non-GAAP Financial Measures" for a definition of this term.
(b) Revenue days are the total number of calendar days Teekay Tankers' vessels were in its possession during a period, less the total number of off-hire days during the period associated with major repairs or modifications, dry dockings or special or intermediate surveys. Consequently, revenue days represent the total number of days available for the vessel to earn revenue. Idle days, which are days when the vessel is available to earn revenue but is not employed, are included in revenue days.
Please refer to Teekay Tankers' fourth quarter and annual 2023 earnings release for additional information on the financial results for Teekay Tankers.
3
Teekay Corporation Investor Relations Tel: +1 604 609 2963 www.teekay.com
4th Floor, Belvedere Building, 69 Pitts Bay Road, Hamilton, HM 08, Bermuda
| |||||
Summary of Recent Events
Teekay Parent
In August 2022, Teekay's Board of Directors authorized the repurchase of up to $30 million of Teekay common shares. Following the completion of this share repurchase program in March 2023, Teekay's Board of Directors authorized two additional share repurchase programs in March 2023 and June 2023 for the repurchase of up to an additional $30 million and $25 million, respectively, of common shares. Teekay has repurchased a total of approximately 12.6 million common shares under the programs to date, or approximately 12.4% of the outstanding common shares immediately prior to commencement of the programs in August 2022, for a total cost of $65.8 million, representing an average repurchase price of $5.21 per share.
Teekay Tankers
In December 2023, Teekay Tankers agreed to sell two 2004-built Aframax vessels for gross proceeds of $46.5 million. One vessel sale was completed in December 2023 and resulted in a gain on sale of $10.4 million. The other vessel sale was completed in February 2024 and is expected to result in a gain on sale of approximately $11.5 million during the first quarter of 2024.
In January 2024, Teekay Tankers gave notice of its exercise of purchase options on eight vessels under sale-leaseback arrangements for a total purchase price of $137 million. The vessels are expected to be repurchased with cash balances in March 2024 and will then be unencumbered. Teekay Tankers is expected to be debt free after these eight vessels are repurchased.
The following table presents Teekay Tankers’ TCE rates booked to date in the first quarter of 2024 for its spot-traded fleet, together with the percentage of total revenue days currently fixed for the first quarter:
To-Date Spot Tanker Rates | ||||||||
TCE Rates Per Day | % Fixed | |||||||
| Suezmax | $50,100 | 68% | ||||||
Aframax / LR2 (1) | $50,900 | 67% | ||||||
(1) Rates and percentage booked to date include Aframax RSA, full service lightering and non-RSA voyage charters for all Aframax and LR2 vessels, whether trading in the clean or dirty spot market.
Please refer to Teekay Tankers' fourth quarter and annual 2023 earnings release for additional information about recent developments of Teekay Tankers.
4
Teekay Corporation Investor Relations Tel: +1 604 609 2963 www.teekay.com
4th Floor, Belvedere Building, 69 Pitts Bay Road, Hamilton, HM 08, Bermuda
| |||||
About Teekay
Teekay is a leading provider of international crude oil marine transportation and other marine services. Teekay provides these services directly and through its controlling ownership interest in Teekay Tankers Ltd. (NYSE: TNK), one of the world’s largest owners and operators of mid-sized crude tankers. The consolidated Teekay entities manage and operate approximately 64 conventional tankers and other marine assets, including vessels operated for the Australian government. With offices in eight countries and approximately 2,300 seagoing and shore-based employees, Teekay provides a comprehensive set of marine services to the world’s leading energy companies.
Teekay’s common stock is listed on the New York Stock Exchange where it trades under the symbol “TK”.
For Investor Relations enquiries contact:
E-mail: investor.relations@teekay.com
Website: www.teekay.com
5
Teekay Corporation Investor Relations Tel: +1 604 609 2963 www.teekay.com
4th Floor, Belvedere Building, 69 Pitts Bay Road, Hamilton, HM 08, Bermuda
| |||||
Definitions and Non-GAAP Financial Measures
This release includes various financial measures that are non-GAAP financial measures as defined under the rules of the Securities and Exchange Commission (SEC). These non-GAAP financial measures, which include Adjusted Net Income Attributable to Shareholders of Teekay, Adjusted EBITDA and Net Revenues, are intended to provide additional information and should not be considered substitutes for measures of performance prepared in accordance with GAAP. In addition, these measures do not have standardized meanings across companies, and therefore may not be comparable to similar measures presented by other companies. The Company believes that certain investors use this information to evaluate the Company’s financial performance, as does management.
Non-GAAP Financial Measures
Adjusted Net Income Attributable to Shareholders of Teekay excludes certain items of income or loss from GAAP net income that are typically excluded by securities analysts in their published estimates of the Company’s financial results. The Company believes that certain investors use this information to evaluate the Company’s financial performance, as does management. Please refer to Appendix A of this release for a reconciliation of this non-GAAP financial measure to net income, the most directly comparable GAAP measure reflected in the Company’s consolidated financial statements.
Adjusted EBITDA represents EBITDA (i.e., net income before interest, taxes, and depreciation and amortization), adjusted to exclude certain items the timing or amount of which cannot be reasonably estimated in advance or that are not considered representative of core operating performance. Such adjustments include foreign currency exchange gains and losses, write-downs and/or gains and losses on sale of operating assets, unrealized gains and losses on derivative instruments, credit loss provision adjustments, loss on bond repurchases, loss on deconsolidation, equity income (loss), and other income or loss, for both continuing operations and discontinued operations. Adjusted EBITDA also excludes realized gains or losses on interest rate swaps (as management, in assessing the Company's performance, views these gains or losses as an element of interest expense), and realized gains or losses on interest rate swaps resulting from amendments or terminations of underlying instruments, both for continuing and discontinued operations.
Adjusted EBITDA is a non-GAAP financial measure used by certain investors and management to measure the operational performance of companies. Please refer to Appendix C of this release for reconciliations of Adjusted EBITDA to net income, from continuing and discontinued operations, which are the most directly comparable GAAP measures reflected in the Company’s consolidated financial statements.
Net revenues represents income (loss) from operations before vessel operating expenses, time-charter hire expenses, depreciation and amortization, general and administrative expenses, gain on sale and write-down of assets, and restructuring charges. Since the amount of voyage expenses the Company incurs for a particular charter depends on the type of the charter, the Company includes these costs in net revenues to improve the comparability between periods of reported revenues that are generated by the different types of charters and contracts. The Company principally uses net revenues, a non-GAAP financial measure, because the Company believes it provides more meaningful information about the deployment of the Company's vessels and their performance than does income (loss) from operations, the most directly comparable financial measure under GAAP.
6
Teekay Corporation Investor Relations Tel: +1 604 609 2963 www.teekay.com
4th Floor, Belvedere Building, 69 Pitts Bay Road, Hamilton, HM 08, Bermuda
| |||||
Teekay Corporation
Summary Consolidated Statements of Income
(in thousands of U.S. dollars, except share and per share data)
| Three Months Ended | Year Ended | ||||||||||||||||
| December 31, | September 30, | December 31, | December 31, | December 31, | |||||||||||||
| 2023 | 2023 | 2022 | 2023 | 2022 | |||||||||||||
| (unaudited) | (unaudited) | (unaudited) | (unaudited) | (unaudited) | |||||||||||||
| Revenues | 339,192 | 311,682 | 393,479 | 1,464,975 | 1,190,184 | ||||||||||||
| Voyage expenses | (118,828) | (113,274) | (131,989) | (474,371) | (495,604) | ||||||||||||
| Vessel operating expenses | (61,184) | (59,387) | (63,351) | (241,585) | (275,139) | ||||||||||||
| Time-charter hire expenses | (19,822) | (19,378) | (8,035) | (70,836) | (27,374) | ||||||||||||
| Depreciation and amortization | (24,627) | (24,565) | (24,459) | (97,551) | (99,033) | ||||||||||||
| General and administrative expenses | (12,124) | (13,824) | (13,671) | (57,590) | (57,552) | ||||||||||||
| Gain on sale and write-down of assets – net | 10,360 | — | — | 10,360 | 21,863 | ||||||||||||
| Restructuring charges | — | — | (3,811) | (1,677) | (11,579) | ||||||||||||
| Income from vessel operations | 112,967 | 81,254 | 148,163 | 531,725 | 245,766 | ||||||||||||
| Interest expense | (4,215) | (6,461) | (9,762) | (28,009) | (38,580) | ||||||||||||
| Interest income | 7,122 | 6,652 | 3,916 | 24,128 | 6,689 | ||||||||||||
| Realized and unrealized gains on | |||||||||||||||||
| non-designated derivative instruments | — | — | 581 | 449 | 4,817 | ||||||||||||
| Equity income | 516 | 666 | 1,708 | 3,432 | 244 | ||||||||||||
| Income tax (expense) recovery | (2,579) | 2,109 | (1,121) | (12,162) | (1,417) | ||||||||||||
Loss on bond repurchases (1) | — | — | — | — | (12,694) | ||||||||||||
| Other – net | 1,166 | (95) | 340 | (2,140) | 4,811 | ||||||||||||
| Net income from continuing operations | 114,977 | 84,125 | 143,825 | 517,423 | 209,636 | ||||||||||||
Loss from discontinued operations (2) | — | — | — | — | (20,276) | ||||||||||||
| Net income | 114,977 | 84,125 | 143,825 | 517,423 | 189,360 | ||||||||||||
Net income attributable to non-controlling interests (2) | (79,595) | (57,967) | (104,721) | (366,782) | (110,953) | ||||||||||||
| Net income attributable to the | |||||||||||||||||
| shareholders of Teekay Corporation | 35,382 | 26,158 | 39,104 | 150,641 | 78,407 | ||||||||||||
| Amounts attributable to the shareholders of Teekay | |||||||||||||||||
| Corporation | |||||||||||||||||
| Income from continuing operations | 114,977 | 84,125 | 143,825 | 517,423 | 209,636 | ||||||||||||
| Net income attributable to | |||||||||||||||||
| non-controlling interests, continuing operations | (79,595) | (57,967) | (104,721) | (366,782) | (172,881) | ||||||||||||
| Net income attributable to the shareholders of | |||||||||||||||||
| Teekay Corporation, continuing operations | 35,382 | 26,158 | 39,104 | 150,641 | 36,755 | ||||||||||||
| Loss from discontinued operations | — | — | — | — | (20,276) | ||||||||||||
| Net loss attributable to | |||||||||||||||||
| non-controlling interests, discontinued operations | — | — | — | — | 61,928 | ||||||||||||
| Net income attributable to the shareholders of | |||||||||||||||||
| Teekay Corporation, discontinued operations | — | — | — | — | 41,652 | ||||||||||||
| Net income attributable to the | |||||||||||||||||
| shareholders of Teekay Corporation | 35,382 | 26,158 | 39,104 | 150,641 | 78,407 | ||||||||||||
7
Teekay Corporation Investor Relations Tel: +1 604 609 2963 www.teekay.com
4th Floor, Belvedere Building, 69 Pitts Bay Road, Hamilton, HM 08, Bermuda
| |||||
Earnings per common share(3) of Teekay Corporation, | |||||||||||||||||
| continuing operations | |||||||||||||||||
| - Basic | $ | 0.38 | $ | 0.28 | $ | 0.39 | $ | 1.59 | $ | 0.36 | |||||||
- Diluted | $ | 0.37 | $ | 0.27 | $ | 0.38 | $ | 1.54 | $ | 0.35 | |||||||
Earnings per common share(3) of Teekay Corporation, | |||||||||||||||||
| discontinued operations | |||||||||||||||||
| - Basic | $ | — | $ | — | $ | — | $ | — | $ | 0.41 | |||||||
- Diluted | $ | — | $ | — | $ | — | $ | — | $ | 0.40 | |||||||
Earnings per common share of Teekay Corporation (3) | |||||||||||||||||
| - Basic | $ | 0.38 | $ | 0.28 | $ | 0.39 | $ | 1.59 | $ | 0.77 | |||||||
| - Diluted | $ | 0.37 | $ | 0.27 | $ | 0.38 | $ | 1.54 | $ | 0.76 | |||||||
(1)Loss on bond repurchases for the year ended December 31, 2022 includes a $9.2 million loss on repurchase in full of Teekay Parent’s 9.25% Senior Secured Notes due in November 2022 (2022 Notes) and a $3.5 million loss on repurchases of Teekay Parent's 5% Convertible Notes due in January 2023 (Convertible Notes).
(2)Loss from discontinued operations for the year ended December 31, 2022 includes a $58.7 million loss on deconsolidation of the Teekay Gas Business (as defined below). Net loss attributable to non-controlling interests, discontinued operations for the year ended December 31, 2022 includes the realization of a deferred gain of $84.8 million relating to the intercompany sale of certain vessels from Teekay to the Teekay Gas Business in previous years, which was recognized upon the sale of the Teekay Gas Business. Together, these items resulted in a net gain of $26.2 million related to the deconsolidation of the Teekay Gas Business. "Teekay Gas Business" as used in this report refers, jointly, to Teekay LNG Partners L.P. (Teekay LNG) (now known as Seapeak LLC) and various of its subsidiaries that provided the shore-based operations for Teekay LNG and certain of Teekay LNG's joint ventures under management services contracts.
(3)Includes common shares related to non-forfeitable stock-based compensation.
| Three Months Ended | Year Ended | ||||||||||||||||
| December 31, | September 30, | December 31, | December 31, | December 31, | |||||||||||||
| 2023 | 2023 | 2022 | 2023 | 2022 | |||||||||||||
| (unaudited) | (unaudited) | (unaudited) | (unaudited) | (unaudited) | |||||||||||||
| Weighted-average number of common shares outstanding | |||||||||||||||||
| - Basic | 92,332,045 | 92,775,107 | 101,031,403 | 94,484,659 | 102,119,129 | ||||||||||||
| - Diluted | 94,571,844 | 94,861,508 | 103,858,918 | 96,644,969 | 104,415,597 | ||||||||||||
| Number of outstanding shares of common stock at end of period | 91,006,182 | 90,949,328 | 98,318,395 | 91,006,182 | 98,318,395 | ||||||||||||
8
Teekay Corporation Investor Relations Tel: +1 604 609 2963 www.teekay.com
4th Floor, Belvedere Building, 69 Pitts Bay Road, Hamilton, HM 08, Bermuda
| |||||
Teekay Corporation
Summary Consolidated Balance Sheets
(in thousands of U.S. dollars)
| As at December 31, | As at September 30, | As at December 31, | |||||||||
| 2023 | 2023 | 2022 | |||||||||
| (unaudited) | (unaudited) | (unaudited) | |||||||||
| ASSETS | |||||||||||
| Cash and cash equivalents - Teekay Parent | 114,829 | 188,733 | 129,345 | ||||||||
| Cash and cash equivalents - Teekay Tankers | 365,251 | 227,292 | 180,512 | ||||||||
Short-term investments - Teekay Parent (1) | 172,604 | 95,210 | 210,000 | ||||||||
| Assets held for sale | 11,910 | — | — | ||||||||
| Accounts receivable | 117,794 | 134,880 | 140,837 | ||||||||
| Bunker and lube oil inventory | 53,219 | 51,678 | 60,832 | ||||||||
| Accrued revenue and other current assets | 85,650 | 71,673 | 98,365 | ||||||||
| Restricted cash - Teekay Tankers | 691 | 691 | 6,849 | ||||||||
| Vessels and equipment - Teekay Tankers | 1,158,210 | 1,194,614 | 1,253,368 | ||||||||
| Operating lease right-of-use assets | 76,314 | 86,624 | 42,894 | ||||||||
| Net investment in and loans to equity-accounted investment | 15,731 | 15,215 | 16,198 | ||||||||
| Other non-current assets | 24,435 | 23,924 | 25,646 | ||||||||
| Total Assets | 2,196,638 | 2,090,534 | 2,164,846 | ||||||||
| LIABILITIES AND EQUITY | |||||||||||
| Accounts payable and other current liabilities | 116,422 | 105,644 | 134,342 | ||||||||
| Current portion of long-term debt - Teekay Parent | — | — | 21,184 | ||||||||
| Current portion of long-term debt and finance leases - Teekay Tankers | 20,517 | 20,504 | 60,161 | ||||||||
| Long-term debt and finance leases - Teekay Tankers | 119,082 | 124,216 | 472,599 | ||||||||
| Operating lease liabilities | 76,314 | 86,624 | 43,443 | ||||||||
| Other long-term liabilities | 63,957 | 61,817 | 63,511 | ||||||||
| Equity: | |||||||||||
| Non-controlling interests | 1,068,068 | 993,736 | 746,143 | ||||||||
| Shareholders of Teekay | 732,278 | 697,993 | 623,463 | ||||||||
| Total Liabilities and Equity | 2,196,638 | 2,090,534 | 2,164,846 | ||||||||
Net cash - Teekay Parent (2) | 287,433 | 283,943 | 318,161 | ||||||||
Net cash (debt) - Teekay Tankers (2) | 226,343 | 83,263 | (345,399) | ||||||||
(1)Short-term investments - Teekay Parent includes various bank term deposits and short-term debt securities issued by the United States government that have initial maturity dates of more than three months but less than one year from the origination date.
(2)Net cash (debt) is a non-GAAP financial measure and represents (a) cash and cash equivalents, and, if applicable, restricted cash and short-term investments, less (b) short-term debt, current portion of long-term debt, current obligations related to finance leases, and long-term debt and long-term obligations related to finance leases.
9
Teekay Corporation Investor Relations Tel: +1 604 609 2963 www.teekay.com
4th Floor, Belvedere Building, 69 Pitts Bay Road, Hamilton, HM 08, Bermuda
| |||||
Teekay Corporation
Summary Consolidated Statements of Cash Flows
(in thousands of U.S. dollars)
| Year Ended December 31, | ||||||||
| 2023 | 2022 | |||||||
| (unaudited) | (unaudited) | |||||||
| Cash, cash equivalents and restricted cash provided by (used for) | ||||||||
| OPERATING ACTIVITIES | ||||||||
| Net income | 517,423 | 189,360 | ||||||
| Less: income from discontinued operations | — | 20,276 | ||||||
| Income from continuing operations | 517,423 | 209,636 | ||||||
| Non-cash and non-operating items: | ||||||||
| Depreciation and amortization | 97,551 | 99,033 | ||||||
| Gain on sale of assets | (10,360) | (21,863) | ||||||
| Loss on bond repurchase and other | 22,503 | 17,783 | ||||||
| Change in other operating assets and liabilities | 6,339 | (132,301) | ||||||
| Net operating cash flow - continuing operations | 633,456 | 172,288 | ||||||
| Net operating cash flow - discontinued operations | — | 26,866 | ||||||
| Net operating cash flow | 633,456 | 199,154 | ||||||
| FINANCING ACTIVITIES | ||||||||
| Issuance costs, net of proceeds from issuance of long-term debt | (3,536) | — | ||||||
| Prepayments of long-term debt | (1,000) | (614,677) | ||||||
| Scheduled repayments of long-term debt | (21,184) | (56,914) | ||||||
| Proceeds from short-term debt | 50,000 | 134,000 | ||||||
| Prepayments of short-term debt | (50,000) | (159,000) | ||||||
| Proceeds from financing related to sales and leaseback of vessels, net of issuance costs | — | 288,108 | ||||||
| Prepayments of obligations related to finance leases | (364,201) | — | ||||||
| Scheduled repayments of obligations related to finance leases | (34,113) | (50,636) | ||||||
| Sale of Teekay Tankers common shares | — | 22,809 | ||||||
| Purchase of Teekay Tankers common shares | (4,765) | (5,269) | ||||||
| Distributions paid from subsidiaries to non-controlling interests | (42,732) | — | ||||||
| Repurchase of Teekay Corporation common shares | (50,713) | (15,369) | ||||||
| Other financing activities | (1,806) | — | ||||||
| Net financing cash flow - continuing operations | (524,050) | (456,948) | ||||||
| Net financing cash flow - discontinued operations | — | — | ||||||
| Net financing cash flow | (524,050) | (456,948) | ||||||
| INVESTING ACTIVITIES | ||||||||
| Expenditures for vessels and equipment | (10,198) | (15,430) | ||||||
| Proceeds from sale of vessels and equipment | 23,561 | 82,621 | ||||||
| Maturity of (purchase of) short-term investments | 37,396 | (210,000) | ||||||
Repayments by (advances to) equity-accounted joint venture | 3,900 | (3,000) | ||||||
| Proceeds from sale of the Teekay Gas Business, net of cash sold | — | 454,789 | ||||||
| Net investing cash flow - continuing operations | 54,659 | 308,980 | ||||||
| Net investing cash flow - discontinued operations | — | — | ||||||
| Net investing cash flow | 54,659 | 308,980 | ||||||
| Increase in cash, cash equivalents and restricted cash | 164,065 | 51,186 | ||||||
| Cash, cash equivalents and restricted cash, beginning of the year | 316,706 | 265,520 | ||||||
| Cash, cash equivalents and restricted cash, end of the year | 480,771 | 316,706 | ||||||
10
Teekay Corporation Investor Relations Tel: +1 604 609 2963 www.teekay.com
4th Floor, Belvedere Building, 69 Pitts Bay Road, Hamilton, HM 08, Bermuda
| |||||
Teekay Corporation
Appendix A - Reconciliation of Non-GAAP Financial Measures
Adjusted Net Income Attributable to Shareholders of Teekay
(in thousands of U.S. dollars, except per share data)
| Three Months Ended | Year Ended | |||||||||||||||||||||||||
| December 31, | September 30, | December 31, | ||||||||||||||||||||||||
| 2023 | 2023 | 2023 | ||||||||||||||||||||||||
| (unaudited) | (unaudited) | (unaudited) | ||||||||||||||||||||||||
| $ Per | $ Per | $ Per | ||||||||||||||||||||||||
| $ | Share(1) | $ | Share(1) | $ | Share(1) | |||||||||||||||||||||
| Net income – GAAP basis | 114,977 | 84,125 | 517,423 | |||||||||||||||||||||||
| Adjust for: Net income attributable to | ||||||||||||||||||||||||||
| non-controlling interests | (79,595) | (57,967) | (366,782) | |||||||||||||||||||||||
| Net income attributable to | ||||||||||||||||||||||||||
| shareholders of Teekay | 35,382 | 0.38 | 26,158 | 0.28 | 150,641 | 1.59 | ||||||||||||||||||||
| (Subtract) add specific items affecting net loss | ||||||||||||||||||||||||||
| Unrealized loss from derivative instruments | — | — | — | — | 3,709 | 0.04 | ||||||||||||||||||||
| Realized gain on termination of interest rate swap | — | — | — | — | (3,215) | (0.03) | ||||||||||||||||||||
Gain on sale of assets | (10,360) | (0.11) | — | — | (10,360) | (0.11) | ||||||||||||||||||||
| Restructuring charges, net of recoveries | — | — | — | — | 1,619 | 0.02 | ||||||||||||||||||||
Other-net (2) | (1,789) | (0.02) | (4,755) | (0.05) | (1,288) | (0.01) | ||||||||||||||||||||
Non-controlling interests' share of items above (3) | 8,658 | 0.09 | 3,387 | 0.04 | 9,365 | 0.10 | ||||||||||||||||||||
| Total adjustments | (3,491) | (0.04) | (1,368) | (0.01) | (170) | 0.01 | ||||||||||||||||||||
| Adjusted net income attributable to | ||||||||||||||||||||||||||
| shareholders of Teekay | 31,891 | 0.35 | 24,790 | 0.27 | 150,471 | 1.59 | ||||||||||||||||||||
(1)Basic per share amounts.
(2)Includes proceeds related to the settlement of a legal claim during the three months ended December 31, 2023. The year ended December 31, 2023 amounts also include costs related to uncertain tax position, the early termination of certain obligations related to finance leases, non-cash expenses related to the sale of certain pension-related assets and obligations, an adjustment to the asset retirement obligation related to the Petrojarl Foinaven FPSO unit and foreign currency exchange losses (gains).
(3)Items affecting net income attributable to shareholders of Teekay include items from the Company’s consolidated non-wholly-owned subsidiaries. The specific items affecting net income are analyzed to determine whether any of the amounts originated from a consolidated non-wholly-owned subsidiary. Each amount that originates from a consolidated non-wholly-owned subsidiary is multiplied by the non-controlling interests’ percentage share in this subsidiary to determine the non-controlling interests’ share of the amount. The amount identified as “Non-controlling interests’ share of items above” in the table above is the cumulative amount of the non-controlling interests’ proportionate share of items listed in the table.
11
Teekay Corporation Investor Relations Tel: +1 604 609 2963 www.teekay.com
4th Floor, Belvedere Building, 69 Pitts Bay Road, Hamilton, HM 08, Bermuda
| |||||
Teekay Corporation
Appendix A - Reconciliation of Non-GAAP Financial Measures
Adjusted Net Income Attributable to Shareholders of Teekay
(in thousands of U.S. dollars, except per share data)
| Three Months Ended | Year Ended | ||||||||||||||||
| December 31, | December 31, | ||||||||||||||||
| 2022 | 2022 | ||||||||||||||||
| (unaudited) | (unaudited) | ||||||||||||||||
| $ Per | $ Per | ||||||||||||||||
| $ | Share(1) | $ | Share(1) | ||||||||||||||
| Net income – GAAP basis | 143,825 | 189,360 | |||||||||||||||
| Adjust for: Net income attributable to | |||||||||||||||||
| non-controlling interests | (104,721) | (110,953) | |||||||||||||||
| Net income attributable to shareholders of Teekay | 39,104 | 0.39 | 78,407 | 0.77 | |||||||||||||
| Add (subtract) specific items affecting net income | |||||||||||||||||
| Unrealized gains from derivative instruments | 621 | 0.01 | (3,221) | (0.03) | |||||||||||||
| FPSO decommissioning costs, net of recoveries | 2,238 | 0.02 | 7,070 | 0.07 | |||||||||||||
Gain on sale of assets | — | — | (21,863) | (0.21) | |||||||||||||
| Restructuring charges, net of recoveries | 3,811 | 0.04 | 8,980 | 0.09 | |||||||||||||
Items relating to discontinued operations (2) | — | — | 36,594 | 0.36 | |||||||||||||
Loss on bond repurchases and other (3) | (679) | (0.01) | 11,576 | 0.11 | |||||||||||||
Non-controlling interests’ share of items above(4) | (776) | (0.01) | (52,934) | (0.52) | |||||||||||||
| Total adjustments | 5,215 | 0.05 | (13,798) | (0.13) | |||||||||||||
| Adjusted net income attributable to | |||||||||||||||||
| shareholders of Teekay | 44,319 | 0.44 | 64,609 | 0.63 | |||||||||||||
(1)Basic per share amounts.
(2)Primarily relates to items presented in loss from discontinued operations on the consolidated statements of income, including unrealized gains on derivative instruments. Also includes the loss on deconsolidation of $58.7 million in the year ended December 31, 2022. (Please refer to footnote (2) of the Summary Consolidated Statements of Income.)
(3)Includes a loss on the repurchase of the 2022 Notes in full and a loss on repurchases of the Convertible Notes. (Please refer to footnote (1) of the Summary Consolidated Statements of Income.) Also includes foreign currency exchange gains.
(4)Items affecting net income attributable to shareholders of Teekay include items from the Company’s consolidated non-wholly-owned subsidiaries. The specific items affecting net income are analyzed to determine whether any of the amounts originated from a consolidated non-wholly-owned subsidiary. Each amount that originates from a consolidated non-wholly-owned subsidiary is multiplied by the non-controlling interests’ percentage share in this subsidiary to determine the non-controlling interests’ share of the amount. The amount identified as “Non-controlling interests’ share of items above” in the table above is the cumulative amount of the non-controlling interests’ proportionate share of items listed in the table.
12
Teekay Corporation Investor Relations Tel: +1 604 609 2963 www.teekay.com
4th Floor, Belvedere Building, 69 Pitts Bay Road, Hamilton, HM 08, Bermuda
| |||||
Teekay Corporation
Appendix B - Supplemental Financial Information
Summary Statement of Income for the Three Months Ended December 31, 2023
(in thousands of U.S. dollars)
(unaudited)
| Teekay | Teekay | Consolidation | Total | ||||||||||||||
| Tankers | Parent | Adjustments(1) | |||||||||||||||
| Revenues | 313,291 | 25,901 | — | 339,192 | |||||||||||||
| Voyage expenses | (118,828) | — | — | (118,828) | |||||||||||||
| Vessel operating expenses | (36,612) | (24,572) | — | (61,184) | |||||||||||||
| Time-charter hire expense | (19,822) | — | — | (19,822) | |||||||||||||
| Depreciation and amortization | (24,627) | — | — | (24,627) | |||||||||||||
| General and administrative expenses | (10,849) | (1,275) | — | (12,124) | |||||||||||||
| Gains on sale of assets | 10,360 | — | — | 10,360 | |||||||||||||
Income from vessel operations (2) | 112,913 | 54 | — | 112,967 | |||||||||||||
| Interest expense | (4,141) | (74) | — | (4,215) | |||||||||||||
| Interest income | 3,058 | 4,064 | — | 7,122 | |||||||||||||
| Equity income | 516 | — | — | 516 | |||||||||||||
Equity in income of subsidiaries (3) | — | 32,099 | (32,099) | — | |||||||||||||
| Income tax expense | (1,617) | (962) | — | (2,579) | |||||||||||||
| Other – net | 965 | 201 | — | 1,166 | |||||||||||||
| Net income | 111,694 | 35,382 | (32,099) | 114,977 | |||||||||||||
Net income attributable to non-controlling interests (4) | — | — | (79,595) | (79,595) | |||||||||||||
| Net income attributable to shareholders | |||||||||||||||||
| of publicly-listed entities | 111,694 | 35,382 | (111,694) | 35,382 | |||||||||||||
(1)Consolidation Adjustments column includes adjustments which eliminate transactions between Teekay Tankers and Teekay Parent.
(2)In addition to the income from vessel operations earned by Teekay Parent, it also receives cash distributions from its consolidated publicly-traded subsidiary, Teekay Tankers. During the three months ended December 31, 2023, Teekay Parent received cash distributions of $2.4 million from Teekay Tankers.
(3)Teekay Parent's proportionate share of the net income of its publicly-traded subsidiary, Teekay Tankers.
(4)Net income attributable to non-controlling interests represents the public’s share of the net income of Teekay’s publicly-traded subsidiary, Teekay Tankers.
13
Teekay Corporation Investor Relations Tel: +1 604 609 2963 www.teekay.com
4th Floor, Belvedere Building, 69 Pitts Bay Road, Hamilton, HM 08, Bermuda
| |||||
Teekay Corporation
Appendix B - Supplemental Financial Information
Summary Statement of Income for the Year Ended December 31, 2023
(in thousands of U.S. dollars)
(unaudited)
| Teekay | Teekay | Consolidation | Total | ||||||||||||||
| Tankers | Parent | Adjustments(1) | |||||||||||||||
| Revenues | 1,364,452 | 100,523 | — | 1,464,975 | |||||||||||||
Voyage expenses | (474,371) | — | — | (474,371) | |||||||||||||
| Vessel operating expenses | (148,960) | (92,625) | — | (241,585) | |||||||||||||
Time-charter hire expense | (70,836) | — | — | (70,836) | |||||||||||||
Depreciation and amortization | (97,551) | — | — | (97,551) | |||||||||||||
| General and administrative expenses | (45,936) | (11,654) | — | (57,590) | |||||||||||||
| Gains on sale of assets | 10,360 | — | — | 10,360 | |||||||||||||
| Restructuring charges | (1,248) | (429) | — | (1,677) | |||||||||||||
Income (loss) from vessel operations (2) | 535,910 | (4,185) | — | 531,725 | |||||||||||||
Interest expense | (27,706) | (303) | — | (28,009) | |||||||||||||
Interest income | 10,178 | 13,950 | — | 24,128 | |||||||||||||
| Realized and unrealized gain on | |||||||||||||||||
| non-designated derivative instruments | 449 | — | — | 449 | |||||||||||||
| Equity income | 3,432 | — | — | 3,432 | |||||||||||||
Equity in income of subsidiaries (3) | — | 146,758 | (146,758) | — | |||||||||||||
| Income tax expense | (9,492) | (2,670) | — | (12,162) | |||||||||||||
| Other – net | 900 | (3,040) | — | (2,140) | |||||||||||||
| Net income | 513,671 | 150,510 | (146,758) | 517,423 | |||||||||||||
| Net loss (income) attributable to | |||||||||||||||||
non-controlling interests (4) | — | 131 | (366,913) | (366,782) | |||||||||||||
| Net income attributable | |||||||||||||||||
| to shareholders/unitholders | |||||||||||||||||
| of publicly-listed entities | 513,671 | 150,641 | (513,671) | 150,641 | |||||||||||||
(1)Consolidation Adjustments column includes adjustments which eliminate transactions between Teekay Tankers and Teekay Parent.
(2)In addition to the loss from vessel operations incurred by Teekay Parent, it also receives cash distributions from its consolidated publicly-traded subsidiary, Teekay Tankers. During the year ended December 31, 2023, Teekay Parent received cash distributions of $17.0 million from Teekay Tankers.
(3)Teekay Corporation’s proportionate share of the net income of its publicly-traded subsidiary, Teekay Tankers.
(4)Net income attributable to non-controlling interests represents the public’s share of the net income of Teekay’s publicly-traded subsidiary, Teekay Tankers.
14
Teekay Corporation Investor Relations Tel: +1 604 609 2963 www.teekay.com
4th Floor, Belvedere Building, 69 Pitts Bay Road, Hamilton, HM 08, Bermuda
| |||||
Teekay Corporation
Appendix C - Reconciliation of Non-GAAP Financial Measures
Adjusted EBITDA
(in thousands of U.S. dollars)
| Three Months Ended | Year Ended | |||||||||||||||||||
| December 31, | September 30, | December 31, | December 31, | December 31, | ||||||||||||||||
| 2023 | 2023 | 2022 | 2023 | 2022 | ||||||||||||||||
(unaudited) | (unaudited) | (unaudited) | (unaudited) | (unaudited) | ||||||||||||||||
| Net income | 114,977 | 84,125 | 143,825 | 517,423 | 189,360 | |||||||||||||||
| Depreciation and amortization | 24,627 | 24,565 | 24,459 | 97,551 | 99,033 | |||||||||||||||
| Interest expense, net of interest income | (2,907) | (191) | 5,846 | 3,881 | 31,891 | |||||||||||||||
| Income tax expense (recovery) | 2,579 | (2,109) | 1,121 | 12,162 | 1,417 | |||||||||||||||
| EBITDA | 139,276 | 106,390 | 175,251 | 631,017 | 321,701 | |||||||||||||||
| Specific income statement items affecting EBITDA: | ||||||||||||||||||||
Gain on sale and write-down of assets | (10,360) | — | — | (10,360) | (21,863) | |||||||||||||||
| Realized gains from interest rate swaps | — | — | (375) | (4,167) | (532) | |||||||||||||||
| Unrealized losses (gains) from derivative instruments | — | — | 621 | 3,709 | (3,222) | |||||||||||||||
| Equity income | (516) | (666) | (1,708) | (3,432) | (244) | |||||||||||||||
| Loss on bond repurchases | — | — | — | — | 12,694 | |||||||||||||||
| Other – net | (1,166) | 95 | (340) | 2,140 | (4,811) | |||||||||||||||
Items relating to income from discontinued operations(1) | — | — | — | — | 37,941 | |||||||||||||||
| Adjusted EBITDA | 127,234 | 105,819 | 173,449 | 618,907 | 341,664 | |||||||||||||||
(1)Primarily relates to items presented in income from discontinued operations on the consolidated statements of income, including unrealized gains on derivative instruments.
15
Teekay Corporation Investor Relations Tel: +1 604 609 2963 www.teekay.com
4th Floor, Belvedere Building, 69 Pitts Bay Road, Hamilton, HM 08, Bermuda
| |||||
Forward-Looking Statements
This release contains forward-looking statements within the meaning of Section 27A of the U.S. Securities Act of 1933, as amended, and Section 21E of the U.S. Securities Exchange Act of 1934, as amended. All statements included in this report, other than statements of historical fact, are forward-looking statements. When used in this report, the words “expect,” “believe,” “anticipate,” “plan,” “intend,” “estimate,” “may,” “will” or similar words are intended to identify forward-looking statements. Readers are cautioned not to place undue reliance on these forward-looking statements and any such forward-looking statements are qualified in their entirety by reference to the following cautionary statements. All forward-looking statements speak only as of the date hereof and are based on current expectations and involve a number of assumptions, risks and uncertainties that could cause actual results to differ materially from such forward-looking statements. Forward-looking statements contained in this release include, among others, statements regarding: the timing of payments of cash dividends by Teekay Tankers; the funding, expected timing and financial impact of Teekay Tankers' repurchase of certain vessels following exercise of related purchase options; management's expectation regarding the Teekay Group's ability to benefit from strong tanker market fundamentals; and the estimates and anticipated payment schedule of Teekay Parent's remaining FPSO decommissioning and recycling costs.
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: payment by Teekay Tankers of its declared cash dividend; actual timing and form of payment for Teekay Tankers' repurchases of the eight vessels for which is has provided notice of the exercise of repurchase options; changes in tanker market fundamentals; and any unexpected complications or delays in fulfilling Teekay Parent's remaining FPSO decommissioning and recycling obligations; and other factors discussed in Teekay’s filings from time to time with the SEC, including its Annual Report on Form 20-F for the fiscal year ended December 31, 2022. Teekay 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 Teekay’s expectations with respect thereto or any change in events, conditions or circumstances on which any such statement is based.
16
Teekay Corporation Investor Relations Tel: +1 604 609 2963 www.teekay.com
4th Floor, Belvedere Building, 69 Pitts Bay Road, Hamilton, HM 08, Bermuda