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 19, 2025
Commission file number 1-12874
_________________________
TEEKAY CORPORATION LTD.
(Exact name of Registrant as specified in its charter)
_________________________
2nd Floor, Swan Building
26 Victoria Street,
Hamilton, HM 12 Bermuda
(Address of principal executive office)
_________________________
| 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 ¨ | ||
Item 1 — Information Contained in this Form 6-K Report
Attached as Exhibit 1 is a copy of an announcement of Teekay Corporation Ltd. dated February 19, 2025.
SIGNATURE
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 LTD. | |||||||||||
| Date: February 19, 2025 | By: | /s/ Brody Speers | |||||||||
| Brody Speers Chief Financial Officer (Principal Financial and Accounting Officer) | |||||||||||
 |  | ||||
TEEKAY CORPORATION LTD. REPORTS
FOURTH QUARTER AND ANNUAL 2024 RESULTS
Highlights
•GAAP net income attributable to shareholders of Teekay of $25.2 million, or $0.29 per share, and adjusted net income attributable to shareholders of Teekay(2) of $16.6 million, or $0.19 per share, in the fourth quarter of 2024 (excluding items listed in Appendix A to this release).
•Fiscal year 2024 GAAP net income attributable to shareholders of Teekay of $133.8 million, or $1.47 per share, and adjusted net income attributable to shareholders of Teekay of $111.9 million, or $1.23 per share (excluding items listed in Appendix A to this release).
•In January 2025, Teekay Tankers agreed to sell one 2006-built LR2 and two 2009-built Suezmax vessels for total proceeds of $95.5 million, and completed two of these vessel sales in February 2025.
•Completed the previously-announced sale to Teekay Tankers of its Australian operations (Teekay Australia) and all remaining management services companies on December 31, 2024. This completes the simplification of the Company's businesses into one fully-integrated shipping platform at Teekay Tankers.
Hamilton, Bermuda, February 19, 2025 - Teekay Corporation Ltd. (Teekay or the Company) (NYSE:TK) today reported results for the three months and twelve months ended December 31, 2024. 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 2024 earnings release of Teekay Tankers, which is available on Teekay's website at www.teekay.com, for additional information on Teekay Tankers' results. The information contained on our website is not part of this release.
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) | 2024 | 2024 | 2023 | 2024 | 2023 | |||||||||||||||
| (unaudited) | (unaudited) | (unaudited) | (unaudited) | (unaudited) | ||||||||||||||||
| TEEKAY CORPORATION LTD. CONSOLIDATED | ||||||||||||||||||||
| GAAP FINANCIAL COMPARISON | ||||||||||||||||||||
| Revenues | 256,566 | 272,619 | 339,192 | 1,220,374 | 1,464,975 | |||||||||||||||
| Income from operations | 70,334 | 52,192 | 112,967 | 365,247 | 531,725 | |||||||||||||||
| Net income attributable to the shareholders of Teekay | 25,242 | 20,072 | 35,382 | 133,770 | 150,641 | |||||||||||||||
Earnings per common share of Teekay (1) | 0.29 | 0.22 | 0.38 | 1.47 | 1.59 | |||||||||||||||
| NON-GAAP FINANCIAL COMPARISON | ||||||||||||||||||||
Adjusted EBITDA (2) | 68,301 | 75,637 | 127,234 | 420,749 | 618,907 | |||||||||||||||
Adjusted net income attributable to shareholders of Teekay (2) | 16,639 | 21,102 | 31,891 | 111,925 | 150,471 | |||||||||||||||
Adjusted net earnings per share attributable to shareholders of Teekay (1)(2) | 0.19 | 0.23 | 0.35 | 1.23 | 1.59 | |||||||||||||||
| As at | As at | As at | ||||||||||||
| December 31, | September 30, | December 31, | ||||||||||||
| (in thousands of U.S. dollars, except number of shares) | 2024 | 2024 | 2023 | |||||||||||
| (unaudited) | (unaudited) | (unaudited) | ||||||||||||
| TEEKAY PARENT | ||||||||||||||
Net cash (3) | 183,443 | 281,080 | 287,433 | |||||||||||
Market value of investment in Teekay Tankers (4) | 423,537 | 592,287 | 489,445 | |||||||||||
| Number of outstanding common shares at end of period | 84,059,952 | 87,692,905 | 91,006,182 | |||||||||||
(1)Basic per share amounts.
1
| |||||
(2)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).
(3)Teekay Parent's net cash as of December 31, 2024 includes cash and cash equivalents and short-term investments. Teekay Parent's net cash position decreased compared to that as of September 30, 2024, primarily due to a special cash dividend of $85.0 million, Teekay Parent common share repurchases and purchases of Teekay Tankers Class A common shares during the three months ended December 31, 2024 and changes in working capital, partially offset by proceeds from the sale of Teekay Australia and management services companies to Teekay Tankers as well as cash dividends of $2.7 million received from Teekay Tankers.
(4)As at December 31, 2024, September 30, 2024, and December 31, 2023, Teekay Parent owned 10.6 million, 10.2 million, and 9.8 million Teekay Tankers Class A and B common shares, respectively, and the closing price of Teekay Tankers Class A common shares was $39.79 per share, $58.25 per share, and $49.97 per share, respectively.
CEO Commentary
“Teekay posted strong financial results for the fourth quarter and full year 2024, generating $112 million in adjusted net income attributable to shareholders in 2024,” commented Kenneth Hvid, Teekay’s President and Chief Executive Officer. “During the year, the Company returned capital to shareholders totaling $151 million, consisting of a special dividend of $85 million and share repurchases of $66 million, while also increasing our economic ownership and voting control in Teekay Tankers to 31.0% and 55.1%, respectively. In addition, with the completion of the sale of Teekay Australia and transfer of all the remaining management services companies to Teekay Tankers at the end of 2024, we have now completed our multi-year effort to simplify the Teekay Group and position Teekay Tankers as the sole operating platform within the Teekay Group.”
“At Teekay Tankers, as part of its fleet renewal plan to sell older vessels and acquire more modern tonnage, Teekay Tankers sold, or agreed to sell, three older vessels in the first quarter of 2025, which together with the two vessels sales completed in the fourth quarter of 2024, generated total sales proceeds of approximately $160 million, resulting in expected gains from sales of approximately $58 million. Looking ahead, there is a wide range of potential tanker market outcomes due to the evolving geopolitical landscape; however, we expect the underlying tanker market fundamentals will remain supportive. In any tanker market conditions, we believe the Teekay Group is ideally positioned to create shareholder value with its low cash flow break-even levels and strong balance sheets.”
2
| |||||
Summary of Results
The Company's GAAP and adjusted net income attributable to shareholders of Teekay decreased for the fourth quarter of 2024 compared to the same quarter of the prior year, primarily due to reduced earnings from Teekay Tankers as a result of lower average spot tanker rates, the sale of four vessels during late-2023 and in 2024, as well as the redelivery of three chartered-in vessels in the second half of 2024. In addition, GAAP net income attributable to shareholders in the fourth quarter of 2024 was positively impacted by a $27.9 million gain from the sale of two Teekay Tankers vessels, while GAAP net income in the fourth quarter of 2023 was positively impacted by a $10.4 million gain on the sale of one Teekay Tankers vessel.
The following table highlights the operating performance of Teekay Tankers' vessels trading in revenue sharing arrangements (RSAs), voyage charters and 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, 2024 | September 30, 2024 | December 31, 2023 | ||||||||||||||||||
| Suezmax revenue days | 2,265 | 2,103 | 2,153 | |||||||||||||||||
Suezmax spot TCE per revenue day (b) | $28,386 | $31,024 | $37,041 | |||||||||||||||||
| Aframax / LR2 revenue days | 1,937 | 2,058 | 2,276 | |||||||||||||||||
Aframax / LR2 spot TCE per revenue day (b) | $30,488 | $35,876 | $44,545 | |||||||||||||||||
(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 2024 earnings release for additional information about its financial results.
3
| |||||
Summary of Recent Events
Teekay Parent
In December 2024, the Company completed the sales to Teekay Tankers of (a) Teekay Australia for a purchase price of $65.0 million in cash plus a related working capital adjustment of $15.9 million, and (b) all management services companies not then owned by Teekay Tankers for a purchase price equal to their net working capital value of $17.3 million. In addition, the Company transferred its $6.0 million supplemental defined contribution pension plan liability, which relates to the management services companies. The total consideration received by the Company for these transactions, net of the $6.0 million pension plan liability, was $92.2 million. Following the completion of these transactions, Teekay Tankers directly employs all of the employees supporting its businesses and is the sole operating platform within the Teekay Group.
In October 2024, Teekay's Board of Directors authorized a new repurchase program of up to $40.0 million of Teekay common shares. Since the announcement, Teekay repurchased $7.7 million worth of its outstanding common shares at an average price of $6.35 per share. Since the beginning of our share repurchase programs in August 2022, Teekay has repurchased $132.7 million of its common shares at an average price of $6.39 per share, representing 20.4% of the shares of the Company outstanding immediately prior to the initial share repurchase program announcement.
Teekay Tankers
In October and December 2024, Teekay Tankers completed the previously-announced sales of a 2005-built Aframax vessel and a 2005-built Suezmax vessel for $64.8 million. The aggregate gain on sales of approximately $27.9 million is reflected in the Company's fourth quarter of 2024 results.
In January 2025, Teekay Tankers agreed to sell two 2009-built Suezmax vessels and one 2006-built LR2 vessel for total combined proceeds of $95.5 million. The LR2 vessel and one Suezmax vessel were delivered to their new owners in February 2025 and the remaining Suezmax vessel is expected to be delivered later in the first quarter of 2025. The estimated gains from sales are approximately $30.5 million, which are expected to be reflected in the first quarter 2025 results.
Teekay Tankers currently holds a passive, 5.1% minority investment in Ardmore Shipping Corporation, a publicly traded shipping company which owns and manages a fleet of 26 Medium-range (MR) product and chemical tankers (including four chartered-in tankers).
The Board of Directors of Teekay Tankers declared a fixed quarterly cash dividend in the amount of $0.25 per outstanding common share for the quarter ended December 31, 2024. This dividend is payable on March 14, 2025 to all of Teekay Tankers' shareholders of record on March 3, 2025.
The following table presents Teekay Tankers’ TCE rates booked to date in the first quarter of 2025 for its spot-traded fleet, together with the percentage of total revenue days currently fixed for the first quarter:
| First Quarter 2025 To-Date Spot Tanker Rates | ||||||||
TCE Rates Per Day | % Fixed | |||||||
| Suezmax | $24,100 | 67% | ||||||
Aframax / LR2 (1) | $28,200 | 57% | ||||||
(1) Rates and percentage booked to date include all Aframax and LR2 vessels, whether trading in the clean or dirty spot market.
Please refer to Teekay Tankers' fourth quarter and annual 2024 earnings release for additional information about recent developments of Teekay Tankers.
4
| |||||
Conference Call
Teekay and Teekay Tankers (collectively, the Teekay Group) plan to host a conference call on Thursday, February 20, 2025 at 11:00 a.m. (ET) to discuss the Teekay Group's fourth quarter and annual 2024 results. All shareholders and interested parties are invited to listen to the live conference call by choosing from the following options:
•By dialing 1(800) 289-0438 or 1(647) 484-0478, if outside of North America, and quoting conference ID code 5649868.
•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 one year).
An accompanying Teekay Group Fourth Quarter and Annual 2024 Earnings Presentation will also be available at www.teekay.com in advance of the conference call start time.
5
| |||||
About Teekay
Teekay is a leading provider of international crude oil marine transportation and other marine services. Teekay provides these services through its controlling ownership interest in Teekay Tankers Ltd. (NYSE: TNK), a leading owner and operator of mid-sized crude tankers. Teekay Tankers manages and operates approximately 60 conventional tankers and other marine assets, including vessels operated for the Australian Government. With offices in 8 countries and approximately 2,200 seagoing and shore-based employees, Teekay Tankers provides a comprehensive set of marine services to the world’s leading energy companies.
Teekay’s common shares trade on the New York Stock Exchange under the symbol “TK”.
For Investor Relations enquiries contact:
E-mail: [email protected]
Website: www.teekay.com. The information contained on our website is not part of this release.
6
| |||||
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, unrealized gains and losses on marketable securities, equity income or loss, and other income or loss. 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.
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 reconciliation of Adjusted EBITDA to net income, which is the most directly comparable GAAP measure reflected in the Company’s consolidated financial statements.
Net Revenues represents income from operations before vessel operating expenses, charter hire expenses, depreciation and amortization, general and administrative expenses, gain or loss 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 from operations, the most directly comparable financial measure under GAAP.
7
| |||||
Teekay Corporation Ltd.
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, | |||||||||||||
| 2024 | 2024 | 2023 | 2024 | 2023 | |||||||||||||
| (unaudited) | (unaudited) | (unaudited) | (unaudited) | (unaudited) | |||||||||||||
| Revenues | 256,566 | 272,619 | 339,192 | 1,220,374 | 1,464,975 | ||||||||||||
| Voyage expenses | (94,934) | (93,984) | (118,828) | (405,546) | (474,371) | ||||||||||||
| Vessel operating expenses | (63,854) | (64,963) | (61,184) | (252,594) | (241,585) | ||||||||||||
| Time-charter hire expenses | (17,144) | (18,465) | (19,822) | (74,795) | (70,836) | ||||||||||||
| Depreciation and amortization | (24,446) | (23,445) | (24,627) | (93,582) | (97,551) | ||||||||||||
| General and administrative expenses | (12,333) | (13,938) | (12,124) | (61,058) | (57,590) | ||||||||||||
| Gain on sale and write-down of assets | 26,479 | — | 10,360 | 38,080 | 10,360 | ||||||||||||
| Restructuring charges | — | (5,632) | — | (5,632) | (1,677) | ||||||||||||
| Income from operations | 70,334 | 52,192 | 112,967 | 365,247 | 531,725 | ||||||||||||
| Interest expense | (798) | (844) | (4,215) | (7,542) | (28,009) | ||||||||||||
| Interest income | 8,452 | 9,958 | 7,122 | 37,218 | 24,128 | ||||||||||||
| Equity income (loss) | 615 | (121) | 516 | 2,767 | 3,432 | ||||||||||||
| Income tax recovery (expense) | 994 | (457) | (2,579) | (405) | (12,162) | ||||||||||||
| Other – net | 1,903 | 1,378 | 1,166 | 4,334 | (1,691) | ||||||||||||
| Net income | 81,500 | 62,106 | 114,977 | 401,619 | 517,423 | ||||||||||||
| Net income attributable to non-controlling interests | (56,258) | (42,034) | (79,595) | (267,849) | (366,782) | ||||||||||||
| Net income attributable to the shareholders of Teekay Corporation Ltd. | 25,242 | 20,072 | 35,382 | 133,770 | 150,641 | ||||||||||||
Earnings per common share(1) of Teekay Corporation Ltd. | |||||||||||||||||
–Basic | $ | 0.29 | $ | 0.22 | $ | 0.38 | $ | 1.47 | $ | 1.59 | |||||||
–Diluted | $ | 0.28 | $ | 0.21 | $ | 0.37 | $ | 1.42 | $ | 1.54 | |||||||
Weighted-average number of common shares outstanding(1) | |||||||||||||||||
–Basic | 86,897,158 | 92,358,742 | 92,332,045 | 91,285,538 | 94,484,659 | ||||||||||||
–Diluted | 88,667,658 | 94,243,994 | 94,571,844 | 93,275,031 | 96,644,969 | ||||||||||||
(1)Weighted-average number of common shares outstanding includes common shares related to non-forfeitable stock-based compensation.
8
| |||||
Teekay Corporation Ltd.
Summary Consolidated Balance Sheets
(in thousands of U.S. dollars)
| As at | As at | As at | ||||||||||||
| December 31, | September 30, | December 31, | ||||||||||||
| 2024 | 2024 | 2023 | ||||||||||||
| (unaudited) | (unaudited) | (unaudited) | ||||||||||||
| ASSETS | ||||||||||||||
| Cash and cash equivalents - Teekay Parent | 173,443 | 228,803 | 114,829 | |||||||||||
| Cash and cash equivalents - Teekay Tankers | 511,888 | 462,851 | 365,251 | |||||||||||
Short-term investments - Teekay Parent (1) | 10,000 | 52,277 | 172,604 | |||||||||||
| Marketable securities - Teekay Tankers | 22,442 | — | — | |||||||||||
| Assets held for sale | — | 37,239 | 11,910 | |||||||||||
| Accounts receivable | 83,317 | 94,367 | 117,794 | |||||||||||
| Bunker and lube oil inventory | 45,990 | 45,440 | 53,219 | |||||||||||
| Accrued revenue and other current assets | 76,306 | 64,750 | 85,650 | |||||||||||
| Restricted cash - Teekay Tankers | 3,673 | 667 | 691 | |||||||||||
| Vessels and equipment - Teekay Tankers | 1,132,109 | 1,151,862 | 1,158,210 | |||||||||||
| Operating lease right-of-use assets | 52,162 | 53,999 | 76,314 | |||||||||||
| Net investment in and loans to equity-accounted investment | 15,998 | 15,382 | 15,731 | |||||||||||
| Other non-current assets | 25,787 | 25,851 | 24,435 | |||||||||||
| Total Assets | 2,153,115 | 2,233,488 | 2,196,638 | |||||||||||
| LIABILITIES AND EQUITY | ||||||||||||||
| Accounts payable and other current liabilities | 107,706 | 116,645 | 116,422 | |||||||||||
| Current portion of long-term debt and finance leases - Teekay Tankers | — | — | 20,517 | |||||||||||
| Long-term debt and finance leases - Teekay Tankers | — | — | 119,082 | |||||||||||
| Operating lease liabilities | 53,591 | 54,000 | 76,314 | |||||||||||
| Other long-term liabilities | 56,651 | 59,331 | 63,957 | |||||||||||
| Equity: | ||||||||||||||
| Non-controlling interests | 1,225,404 | 1,199,151 | 1,068,068 | |||||||||||
| Shareholders of Teekay | 709,763 | 804,361 | 732,278 | |||||||||||
| Total Liabilities and Equity | 2,153,115 | 2,233,488 | 2,196,638 | |||||||||||
Net cash - Teekay Parent (2) | 183,443 | 281,080 | 287,433 | |||||||||||
Net cash - Teekay Tankers (2) | 515,561 | 463,518 | 226,343 | |||||||||||
(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 is a non-GAAP financial measure and represents (a) cash and cash equivalents, and, if applicable, restricted cash and short-term investments, less (b) if applicable, current portion of long-term debt and current obligations related to finance leases, and long-term debt and long-term obligations related to finance leases.
9
| |||||
Teekay Corporation Ltd.
Summary Consolidated Statements of Cash Flows
(in thousands of U.S. dollars)
| Year Ended | ||||||||
| December 31, | ||||||||
| 2024 | 2023 | |||||||
| (unaudited) | (unaudited) | |||||||
| Cash, cash equivalents and restricted cash provided by (used for) | ||||||||
| OPERATING ACTIVITIES | ||||||||
| Net income | 401,619 | 517,423 | ||||||
| Non-cash and non-operating items: | ||||||||
| Depreciation and amortization | 93,582 | 97,551 | ||||||
| Gain on sale and write-down of assets | (38,080) | (10,360) | ||||||
| Other | 1,832 | 18,867 | ||||||
| Change in other operating assets and liabilities | 8,232 | 6,339 | ||||||
| Net operating cash flow | 467,185 | 629,820 | ||||||
| FINANCING ACTIVITIES | ||||||||
| Issuance costs, net of proceeds from long-term debt | — | (3,536) | ||||||
| Prepayments of long-term debt | — | (1,000) | ||||||
| Scheduled repayments of long-term debt | — | (21,184) | ||||||
| Proceeds from short-term debt | — | 50,000 | ||||||
| Prepayments of short-term debt | — | (50,000) | ||||||
| Prepayment of obligations related to finance leases | (136,955) | (364,201) | ||||||
| Scheduled repayments of obligations related to finance leases | (5,213) | (34,113) | ||||||
| Purchase of Teekay Tankers common shares | (50,015) | (4,765) | ||||||
| Distributions from subsidiaries to non-controlling interests | (73,222) | (42,543) | ||||||
| Issuance of common shares upon exercise of stock options | 5,737 | 5,833 | ||||||
| Cash dividends paid | (85,018) | — | ||||||
| Repurchase of Teekay common shares | (66,280) | (50,713) | ||||||
| Other financing activities | (5,482) | (4,192) | ||||||
| Net financing cash flow | (416,448) | (520,414) | ||||||
| INVESTING ACTIVITIES | ||||||||
| Proceeds from sale of vessels and equipment | 88,778 | 23,561 | ||||||
| Vessel acquisition | (70,504) | — | ||||||
| Decrease in short-term investments | 162,604 | 37,396 | ||||||
| Purchase of marketable securities | (21,041) | — | ||||||
| Other investing activities | (2,341) | (6,298) | ||||||
| Net investing cash flow | 157,496 | 54,659 | ||||||
| Increase in cash, cash equivalents and restricted cash | 208,233 | 164,065 | ||||||
| Cash, cash equivalents and restricted cash, beginning of the year | 480,771 | 316,706 | ||||||
| Cash, cash equivalents and restricted cash, end of the year | 689,004 | 480,771 | ||||||
10
| |||||
Teekay Corporation Ltd.
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, | |||||||||||||||||||||
| 2024 | 2024 | 2024 | |||||||||||||||||||||
| (unaudited) | (unaudited) | (unaudited) | |||||||||||||||||||||
| $ Per | $ Per | $ Per | |||||||||||||||||||||
| $ | Share(1) | $ | Share(1) | $ | Share(1) | ||||||||||||||||||
| Net income – GAAP basis | 81,500 | 62,106 | 401,619 | ||||||||||||||||||||
| Adjust for: Net income attributable to | |||||||||||||||||||||||
| non-controlling interests | (56,258) | (42,034) | (267,849) | ||||||||||||||||||||
| Net income attributable to | |||||||||||||||||||||||
| shareholders of Teekay | 25,242 | 0.29 | 20,072 | 0.22 | 133,770 | 1.47 | |||||||||||||||||
| (Subtract) add specific items affecting net income | |||||||||||||||||||||||
Gain on sale and write-down of assets | (26,479) | (0.30) | — | — | (38,080) | (0.42) | |||||||||||||||||
Restructuring charges(2) | — | 5,632 | 0.06 | 5,632 | 0.06 | ||||||||||||||||||
| Income tax recovery | — | — | — | — | (3,303) | (0.04) | |||||||||||||||||
Other - net(3) | (1,401) | (0.02) | (1,225) | (0.01) | (1,389) | (0.02) | |||||||||||||||||
Non-controlling interests’ share of items above(4) | 19,277 | 0.22 | (3,377) | (0.04) | 15,295 | 0.17 | |||||||||||||||||
| Total adjustments | (8,603) | (0.10) | 1,030 | 0.01 | (21,845) | (0.24) | |||||||||||||||||
| Adjusted net income attributable to | |||||||||||||||||||||||
| shareholders of Teekay | 16,639 | 0.19 | 21,102 | 0.23 | 111,925 | 1.23 | |||||||||||||||||
(1)Basic per share amounts.
(2)Includes restructuring charges related to changes made to Teekay Tankers' senior management team.
(3)Includes the unrealized gain on marketable securities for the three months ended December 31, 2024, an adjustment relating to the settlement of a prior year claim for the three months ended September 30, 2024, and premiums related to early termination and write-off of prepaid lease financing costs due to the repurchase of eight sale-leaseback vessels for the year ended December 31, 2024.
(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.
11
| |||||
Teekay Corporation Ltd.
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, | ||||||||||||||||
| 2023 | 2023 | ||||||||||||||||
| (unaudited) | (unaudited) | ||||||||||||||||
| $ Per | $ Per | ||||||||||||||||
| $ | Share(1) | $ | Share(1) | ||||||||||||||
| Net income – GAAP basis | 114,977 | 517,423 | |||||||||||||||
| Adjust for: Net income attributable to | |||||||||||||||||
| non-controlling interests | (79,595) | (366,782) | |||||||||||||||
| Net income attributable to | |||||||||||||||||
| shareholders of Teekay | 35,382 | 0.38 | 150,641 | 1.59 | |||||||||||||
| (Subtract) add specific items affecting net income | |||||||||||||||||
| 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 | — | — | 1,619 | 0.02 | |||||||||||||
Other - net(2) | (1,789) | (0.02) | (1,288) | (0.01) | |||||||||||||
Non-controlling interests’ share of items above(3) | 8,658 | 0.09 | 9,365 | 0.10 | |||||||||||||
| Total adjustments | (3,491) | (0.04) | (170) | 0.01 | |||||||||||||
| Adjusted net income attributable to | |||||||||||||||||
| shareholders of Teekay | 31,891 | 0.35 | 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.
12
| |||||
Teekay Corporation Ltd.
Appendix B - Supplemental Financial Information
Summary Statement of Income for the Three Months Ended
December 31, 2024
(in thousands of U.S. dollars)
(unaudited)
| Teekay | Teekay | Consolidation | Total | ||||||||||||||
Tankers(1) | Parent | Adjustments(2) | |||||||||||||||
Revenues | 228,483 | 28,499 | (416) | 256,566 | |||||||||||||
Voyage expenses | (94,934) | — | — | (94,934) | |||||||||||||
Vessel operating expenses | (36,663) | (27,191) | — | (63,854) | |||||||||||||
Time-charter hire expense | (17,144) | (416) | 416 | (17,144) | |||||||||||||
Depreciation and amortization | (24,446) | — | — | (24,446) | |||||||||||||
| General and administrative expenses | (10,155) | (2,178) | — | (12,333) | |||||||||||||
| Gains on sale and write-down of assets | 26,479 | — | — | 26,479 | |||||||||||||
| Restructuring charges | — | — | — | — | |||||||||||||
Income (loss) from operations (3) | 71,620 | (1,286) | — | 70,334 | |||||||||||||
Interest expense | (798) | — | — | (798) | |||||||||||||
Interest income | 5,851 | 2,601 | — | 8,452 | |||||||||||||
| Equity income | 615 | — | — | 615 | |||||||||||||
Equity in income of subsidiaries (4) | — | 25,109 | (25,109) | — | |||||||||||||
| Income tax recovery (expense) | 1,050 | (56) | — | 994 | |||||||||||||
| Other - net | 3,029 | (1,126) | — | 1,903 | |||||||||||||
| Net income | 81,367 | 25,242 | (25,109) | 81,500 | |||||||||||||
| Net income attributable to | |||||||||||||||||
non-controlling interests (5) | — | — | (56,258) | (56,258) | |||||||||||||
| Net income attributable | |||||||||||||||||
| to shareholders | |||||||||||||||||
| of publicly-listed entities | 81,367 | 25,242 | (81,367) | 25,242 | |||||||||||||
(1)Excludes the results of the operations of Teekay Australia and of the management services companies that were acquired by Teekay Tankers from Teekay Parent on December 31, 2024.
(2)Consolidation Adjustments column includes adjustments which eliminate transactions between Teekay Tankers and Teekay Parent.
(3)In addition to the income from 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, 2024, Teekay Parent received cash distributions of $2.7 million from Teekay Tankers.
(4)Teekay’s proportionate share of the net income of its publicly-traded subsidiary, Teekay Tankers.
(5)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 Ltd.
Appendix B - Supplemental Financial Information
Summary Statement of Income for the Year Ended
December 31, 2024
(in thousands of U.S. dollars)
(unaudited)
| Teekay | Teekay | Consolidation | Total | ||||||||||||||
Tankers(1) | Parent | Adjustments(2) | |||||||||||||||
Revenues | 1,106,694 | 114,096 | (416) | 1,220,374 | |||||||||||||
Voyage expenses | (405,546) | — | — | (405,546) | |||||||||||||
Vessel operating expenses | (150,605) | (101,989) | — | (252,594) | |||||||||||||
Time-charter hire expense | (74,795) | (416) | 416 | (74,795) | |||||||||||||
Depreciation and amortization | (93,582) | — | — | (93,582) | |||||||||||||
| General and administrative expenses | (48,833) | (11,905) | (320) | (61,058) | |||||||||||||
| Gains on sale and write-down of assets | 38,080 | — | — | 38,080 | |||||||||||||
| Restructuring charges | (5,952) | — | 320 | (5,632) | |||||||||||||
Income (loss) from operations (3) | 365,461 | (214) | — | 365,247 | |||||||||||||
Interest expense | (7,468) | (74) | — | (7,542) | |||||||||||||
Interest income | 22,823 | 14,395 | — | 37,218 | |||||||||||||
| Equity income | 2,767 | — | — | 2,767 | |||||||||||||
Equity in income of subsidiaries (4) | — | 124,133 | (124,133) | — | |||||||||||||
| Income tax recovery (expense) | 3,683 | (4,088) | — | (405) | |||||||||||||
| Other - net | 4,657 | (323) | — | 4,334 | |||||||||||||
| Net income | 391,923 | 133,829 | (124,133) | 401,619 | |||||||||||||
| Net income attributable to | |||||||||||||||||
non-controlling interests (5) | — | (59) | (267,790) | (267,849) | |||||||||||||
| Net income attributable | |||||||||||||||||
| to shareholders | |||||||||||||||||
| of publicly-listed entities | 391,923 | 133,770 | (391,923) | 133,770 | |||||||||||||
(1)Excludes the results of the operations of Teekay Australia and of the management services companies that were acquired by Teekay Tankers from Teekay Parent on December 31, 2024.
(2)Consolidation Adjustments column includes adjustments which eliminate transactions between Teekay Tankers and Teekay Parent.
(3)In addition to the income from operations earned by Teekay Parent, it also receives cash distributions from its consolidated publicly-traded subsidiary, Teekay Tankers. During the year ended December 31, 2024, Teekay Parent received cash distributions of $29.6 million from Teekay Tankers.
(4)Teekay’s proportionate share of the net income of its publicly-traded subsidiary, Teekay Tankers.
(5)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 Ltd.
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, | |||||||||||||||||
| 2024 | 2024 | 2023 | 2024 | 2023 | ||||||||||||||||
(unaudited) | (unaudited) | (unaudited) | (unaudited) | (unaudited) | ||||||||||||||||
| Net income | 81,500 | 62,106 | 114,977 | 401,619 | 517,423 | |||||||||||||||
| Depreciation and amortization | 24,446 | 23,445 | 24,627 | 93,582 | 97,551 | |||||||||||||||
| Net interest (income) expense | (7,654) | (9,114) | (2,907) | (29,676) | 3,881 | |||||||||||||||
| Income tax (recovery) expense | (994) | 457 | 2,579 | 405 | 12,162 | |||||||||||||||
| EBITDA | 97,298 | 76,894 | 139,276 | 465,930 | 631,017 | |||||||||||||||
| Specific income statement items affecting EBITDA: | ||||||||||||||||||||
| Gain on sale and write-down of assets | (26,479) | — | (10,360) | (38,080) | (10,360) | |||||||||||||||
| Equity (income) loss | (615) | 121 | (516) | (2,767) | (3,432) | |||||||||||||||
| Other - net | (1,903) | (1,378) | (1,166) | (4,334) | 1,682 | |||||||||||||||
| Adjusted EBITDA | 68,301 | 75,637 | 127,234 | 420,749 | 618,907 | |||||||||||||||
15
| |||||
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 release, other than statements of historical fact, are forward-looking statements. When used in this release, 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 occurrence and timing of vessel deliveries related to Teekay Tankers' vessel sales, and the expected proceeds thereof; management's view of the tanker operating environment, the strength of the tanker market and of the tanker rate environment, and related effects on the Company and the Teekay Group and their operations; crude oil and refined product tanker market fundamentals; and the Teekay Group's ability to create shareholder value.
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; potential delays by Teekay Tankers with respect to its vessel deliveries; the Company's available cash and changes in the Company's liquidity and financial leverage; changes in tanker market fundamentals or spot rates; changes in the production of, or demand for, oil or refined products and for tankers; the impact of geopolitical tensions and conflicts, and changes in global economic conditions; 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, 2023. 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