StockSelector.com
  Research, Select, & Monitor Friday, November 16, 2018 7:35:42 AM ET  
Trade Ideas The Market Industries Stocks Portfolio

 
Ticker Lookup
Teekay Shipping Corp.$5.74($.50)(8.01%)

  Quote | Ranking | Chart | Valuations | Sentiment | Industry | News | Earnings | Analysts | More...

Your Target?

 Teekay Corporation Reports Fourth Quarter and Annual 2015 Results
   Thursday, February 18, 2016 6:43:58 AM ET

Teekay Corporation (Teekay or the Company) (TK ) today reported financial and operating results for the fourth quarter and fiscal year 2015. These results include the Company’s three publicly-listed subsidiaries (Teekay Offshore Partners L.P. (Teekay Offshore) (TOO ), Teekay LNG Partners L.P. (Teekay LNG) (TGP ), and Teekay Tankers Ltd. (Teekay Tankers) (TNK )) (collectively, the Daughter Entities), all of which are consolidated in the Company’s financial statements, and all remaining subsidiaries of the Company are referred to in this release as Teekay Parent. Please refer to the fourth quarter and fiscal year 2015 earnings releases of Teekay LNG, Teekay Offshore and Teekay Tankers, which are available on the Company’s website at www.teekay.com, for additional information on their respective results.



Summary Financial Information


----------------------------------------------------------------------------
                               Three Months Ended           Year Ended
(in thousands of U.S.
 dollars, except per      December September  December   December  December
 share amounts)           31, 2015  30, 2015  31, 2014   31, 2015  31, 2014
----------------------------------------------------------------------------

TEEKAY CORPORATION
 CONSOLIDATED

Revenues                   700,106   611,617   544,989  2,450,382 1,993,920
Cash Flow from Vessel
 Operations (CFVO) (1)     401,396   341,342   308,228  1,415,794 1,049,202
Adjusted Net Income (1)     29,808     2,833    30,670     68,077     1,473
Adjusted Net Income per
 share (1)                    0.41      0.04      0.42       0.94      0.02
GAAP Net Income (Loss)      38,238   (12,235)  (13,656)    82,151   (54,757)
GAAP Net Income (Loss)
 per share                    0.53     (0.17)    (0.19)      1.13     (0.76)

TEEKAY PARENT

Teekay Parent GPCO Cash
 Flow (1)                    8,871    53,797    41,491    142,197   159,153
Teekay Parent OPCO Cash
 Flow (1)                       58     6,029     3,530      7,544   (73,148)
Total Teekay Parent Free
 Cash Flow (1)               8,929    59,826    45,021    149,741    86,005
Total Teekay Parent Free
 Cash Flow per share (1)      0.12      0.82      0.62       2.05      1.20
Declared Dividend per
 share                       0.055      0.55   0.31625      1.471     1.265

(1)  These are non-GAAP measures. Please refer to "Definitions and Non-GAAP
     Measures" on Page 6 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). Please refer to Page 8 for a summary of Teekay Parent Free Cash
     Flow.


CEO Commentary

"Despite the challenging macro energy environment affecting our customers, the Teekay Group generated strong cash flow growth during the fourth quarter and fiscal year of 2015 and recorded the highest fiscal year adjusted earnings since 2008, highlighting our diversified business model and our integral role in our customers’ oil and gas production logistics chains," commented Peter Evensen, Teekay Corporation’s President and Chief Executive Officer. "The strong cash flow growth and earnings were driven mainly by the delivery and acquisition of various growth projects during 2015, including our largest FPSO project to date, the Knarr FPSO, tanker fleet growth and the highest spot tanker rates in seven years."

Mr. Evensen added "Teekay Offshore and Teekay LNG continue to operate with high fleet utilization, generating stable cash flows supported by large portfolios of fee-based contracts with high quality counterparties, while Teekay Tankers recorded one of its strongest years ever and implemented a new variable dividend policy."

"The decision in December to temporarily reduce Teekay Corporation’s dividend was a direct result of temporary cash distribution reductions by our two MLPs, Teekay Offshore and Teekay LNG. It was a difficult decision and was caused by the inability of both MLPs to access competitively priced capital in the current negative capital market environment and was not caused by a shortfall in the cash flows of our operating businesses," Mr. Evensen continued. "We believe the reductions are in the best interests of long-term investors as the reallocation of a significant portion of our internally generated cash flows will be used to fund our profitable growth projects scheduled to deliver over the next several years and which we expect will result in higher available distributable cash flow per unitholder at each MLP."

"Looking ahead to 2016, despite the anticipated redelivery of Teekay Offshore’s Varg FPSO after operating on the Varg field for almost 18 years, the Teekay Group’s operating cash flows are expected to remain relatively strong supported by high fleet utilization, the delivery of various growth projects in 2016 and the continued strength in the conventional tanker market. In addition, we are focusing on project execution, operational efficiencies and securing required financings for our two MLPs."

Business Outlook for 2016 and 2017

The Company plans to host a conference call on Thursday, February 18, at 2:00 p.m. (ET) to discuss the results contained in this news release as well as its business outlook, which includes additional forecasted cash flows for the Company’s two master limited partnerships for 2016 and 2017. A copy of the Fourth Quarter 2015 Earnings and Business Outlook Presentation, which will be discussed during this conference call, is available at http://media3.marketwire.com/docs/1043446p.pdf .

Summary of Results

Teekay Corporation Consolidated

The Company’s consolidated cash flow from vessel operations (CFVO) increased to $401.4 million for the quarter ended December 31, 2015, compared to $308.2 million for the same period of the prior year, primarily due to higher cash flows from Teekay Offshore related to the charter contract commencements for the Petrojarl Knarr (Knarr) FPSO unit and the Arendal Spirit Unit for Maintenance and Safety (UMS), the acquisition of six long-distance towing and offshore installation vessels in 2015 and a production bonus recorded in the fourth quarter of 2015 relating to the Voyageur Spirit FPSO unit. In addition, cash flows from Teekay Tankers increased as a result of its acquisition of 17 modern conventional tankers in 2015, the expansion of its chartered-in tanker portfolio in 2014 and 2015, and higher spot tanker rates.

The Company’s consolidated adjusted net income attributable to shareholders decreased slightly to $29.8 million, or $0.41 per share, during the quarter ended December 31, 2015, compared to $30.7 million, or $0.42 per share, for the same period of the prior year.

On a GAAP basis, the Company’s consolidated net income was $38.2 million, or $0.53 per share, for the quarter ended December 31, 2015, compared to net loss of $13.7 million, or $0.19 per share, for the same period of the prior year.

Teekay Parent

Teekay Parent GPCO Cash Flow, which includes distributions and dividends received by Teekay Parent from Teekay’s publicly-listed subsidiaries in the following quarter less Teekay Parent’s corporate general and administrative expenses was $8.9 million for the quarter ended December 31, 2015, compared to $41.5 million for the same period of the prior year. The distributions and dividends received from Teekay’s publicly-listed subsidiaries for the quarter ended December 31, 2015 decreased to $13.0 million, compared to $45.3 million for the same period of the prior year, primarily due to the reductions in quarterly general partner and limited partner cash distributions received from Teekay Offshore and Teekay LNG as a result of the temporary reduction in cash distributions on Teekay Offshore’s and Teekay LNG’s common units, partially offset by an increase in cash dividends received from Teekay Tankers as a result of the implementation of its new variable dividend policy whereby Teekay Tankers intends to pay out 30 to 50 percent of its quarterly adjusted net income. For the fourth quarter of 2015, Teekay Tankers declared and paid a dividend of $0.12 per share, an increase of 300 percent from the previous quarter.

Teekay Parent OPCO Cash Flow, which includes cash flow attributable to assets directly-owned by, or chartered-in to, Teekay Parent, net of interest expense and drydock expenditures, decreased to approximately breakeven for the quarter ended December 31, 2015, from $3.5 million for the same period of the prior year. The decrease is primarily due to the timing of drydocking expenditures for the Shoshone Spirit Very Large Crude Carrier (VLCC) and two chartered-in shuttle tankers, the Petronordic and Petroatlantic, and lower annual incentive-based revenues recognized as a result of lower oil prices relating to the Hummingbird Spirit and Foinaven floating production, storage and offloading (FPSO) units, partially offset by lower operating costs as a result of the sale of the Petrojarl I FPSO unit to Teekay Offshore in December 2014.

Total Teekay Parent Free Cash Flow, which is the total of GPCO and OPCO cash flows, was $8.9 million during the fourth quarter of 2015, compared to $45.0 million for the same period of the prior year. Please refer to Page 8 of this release for additional information about Teekay Parent Free Cash Flow.

On January 20, 2016, the Company declared a cash dividend on its common stock of $0.055 per share for the quarter ended December 31, 2015. The cash dividend is payable on February 18, 2016 to all shareholders of record on February 5, 2016.

Summary Results of Daughter Entities

Teekay Offshore Partners

Teekay Offshore’s distributable cash flow(1) increased during the quarter ended December 31, 2015 compared to the same period of the prior year, primarily due to the acquisition of the Knarr FPSO unit in July 2015, the acquisition of six long-distance towing and offshore installation vessels during the first seven months of 2015, the commencement of the Arendal Spirit UMS charter contract in early-June 2015 and the Voyageur Spirit FPSO unit’s production bonus recorded in the fourth quarter of 2015. These increases were partially offset by the expiration of two shuttle tanker contracts in the second quarter of 2015 and the sale of two conventional tankers in the fourth quarter of 2015. Please refer to Teekay Offshore’s fourth quarter and fiscal year 2015 earnings release for additional information on the financial results for this entity.

Teekay LNG Partners

Teekay LNG’s distributable cash flow(1) decreased during the quarter ended December 31, 2015 compared to the same period of the prior year, primarily due to the termination of the charter contract for Teekay LNG’s 52 percent-owned Magellan Spirit liquefied natural gas (LNG) carrier in March 2015 (which termination Teekay LNG’s joint venture with Marubeni Corporation is currently disputing), the scheduled expiration of the charter contract for Teekay LNG’s 52 percent-owned Methane Spirit LNG carrier in March 2015, and lower capitalized distributions relating to equity financing of newbuildings as a result of the temporary reduction in cash distributions on its common units. These decreases were partially offset by the lower interest expense resulting from the December 2014 termination of capital leases for, and the subsequent refinancing of, three 70 percent-owned LNG carriers (the RasGas II LNG Carriers), higher cash flows from Teekay LNG’s Exmar LPG BVBA joint venture and higher revenue from the Teide Spirit Suezmax tanker. Please refer to Teekay LNG’s fourth quarter and fiscal year 2015 earnings release for additional information on the financial results for this entity.

Teekay Tankers

Teekay Tankers’ free cash flow(2) increased during the quarter ended December 31, 2015 compared to the same period of the prior year, primarily due to higher average spot tanker rates earned and an increase in fleet size related to the acquisition of 17 modern conventional tankers in 2015 and expansion of its chartered-in tanker portfolio in 2014 and 2015. Please refer to Teekay Tankers’ fourth quarter and fiscal year 2015 earnings release for additional information on the financial results for this entity.


(1)  Distributable cash flow is a non-GAAP financial measure used by certain
     investors to measure the financial performance of Teekay Offshore,
     Teekay LNG and other master limited partnerships. Please see Appendix B
     to each of Teekay Offshore’s and Teekay LNG’s fourth quarter and fiscal
     year 2015 earnings releases for reconciliations of Teekay Offshore’s
     and Teekay LNG’s distributable cash flows to the most directly
     comparable financial measures under GAAP.

(2)  Free cash flow (FCF) represents net income, plus depreciation and
     amortization, unrealized losses from derivatives, non-cash items, FCF
     from the equity accounted investments and any write-offs or other non-
     recurring items, less unrealized gains from derivatives, equity income
     from the equity accounted investments, net income attributable to the
     Entities under Common Control and other non-cash items. Please see
     Appendix B to Teekay Tankers’ fourth quarter and fiscal year 2015
     earnings release for a reconciliation of free cash flow (a non-GAAP
     measure) to the most directly comparable financial measure under GAAP.


Recent Transactions

Teekay Parent

During the fourth quarter of 2015, Teekay Parent secured a 12 month charter-out contract for the Shoshone Spirit VLCC at $49,000 per day, which expires in December 2016.

Teekay Offshore

Teekay Offshore completed the sale of two conventional tankers and has entered into an agreement to sell its remaining two conventional tankers for aggregate sales proceeds of approximately $130 million. The first two conventional tankers, the SPT Explorer and Navigator Spirit, were sold to Teekay Tankers in mid-December 2015 and the two remaining conventional tankers, the Kilimanjaro Spirit and Fuji Spirit, are expected to be delivered to a third party in March 2016. After repaying existing debt secured by these assets and the novation of an existing $50 million revolving credit facility to Teekay Tankers, these transactions are expected to add approximately $60 million to Teekay Offshore’s liquidity position.

In November 2015, Teekay Offshore received a termination notice for the Petrojarl Varg (Varg) FPSO charter contract from the charterer Repsol S.A. (Repsol), formerly Talisman Energy, based on a termination right that is specific to the Varg FPSO contract. Following discussions with the charterer, Teekay Offshore currently expects the Varg FPSO to be redelivered to Teekay Offshore in August 2016. Teekay Offshore is currently pursuing various redeployment opportunities for the Varg FPSO, a unit which meets the strict Norwegian petroleum industry (NORSOK) standards.

Teekay LNG

In December 2015, a joint venture consisting of Teekay LNG, Samsung C&T (Samsung) and Gulf Investment Corporation (GIC) finalized a 20-year contract with the Government of the Kingdom of Bahrain to develop an LNG receiving and regasification terminal in Bahrain for start-up in mid-2018. The project will include a floating storage unit (FSU), an offshore LNG receiving jetty and breakwater, an adjacent regasification platform, subsea gas pipelines from the platform to shore, an onshore gas receiving facility and an onshore nitrogen production facility. The project is expected to have a capacity of 800 million standard cubic feet per day and will be owned and operated through a new joint venture owned by National Oil & Gas Authority (30%), Teekay LNG (30%), Samsung (20%) and GIC (20%). Teekay LNG will provide the project with the FSU, modifying one of its previously unchartered MEGI LNG carrier newbuildings, under a 20-year charter contract to the joint venture. The project, not including the FSU to be time chartered from Teekay LNG, project management and development, financing and other costs, is expected to cost the joint venture approximately $655 million, which is expected to be funded through a combination of equity capital and project finance through a consortium of regional and international banks.

During the fourth quarter of 2015, Teekay LNG’s first MEGI LNG carrier newbuilding completed sea trials with the second vessel scheduled to commence sea trials late in the first quarter of 2016. These vessels will commence their respective five-year fee-based charter contracts with Cheniere Energy in March and the third quarter of 2016, respectively, and are expected to earn total annual cash flow from vessel operations and distributable cash flow of $50 million and $30 million. In early-February 2016, Teekay LNG secured a 10-year, $360 million long-term lease facility to finance these two LNG carriers.

Teekay LNG owns two 52 percent-owned LNG carriers, the Marib Spirit and Arwa Spirit, through its joint venture with Marubeni Corporation that are currently on long-term charters expiring in 2029 to the Yemen LNG project (YLNG), a consortium led by Total SA. Due to the political situation in Yemen, YLNG decided to temporarily close the LNG plant in 2015. As a result of a possible extended plant closing, Teekay LNG’s joint venture agreed to a temporary deferral of a significant portion of the charter payments for the two LNG carriers during 2016. Upon future resumption of the LNG plant in Yemen, it is expected that YLNG will repay the deferred amounts in full over a period of time to be agreed upon.

In February 2016, Teekay LNG’s Exmar LPG joint venture took delivery of the sixth of its 12 LPG carrier newbuildings, which will commence a five-year charter with Statoil ASA.

Teekay Tankers

During the fourth quarter of 2015, Teekay Tankers built on its recent ship-to-ship transfer acquisition of SPT Inc. and expanded its U.S. Gulf presence through the acquisition and chartering-in of three purpose-built Lightering Aframax tankers. On December 18, 2015, Teekay Tankers acquired two Lightering Aframax tankers, the SPT Explorer and Navigator Spirit, from Teekay Offshore for an aggregate purchase price of $80 million and chartered-in the third Lightering Aframax tanker for a firm contract period of five years, which is scheduled to deliver between February and March 2016.

In January 2016, Teekay Tankers completed a new five-year $900 million long-term debt facility, which was 1.4 times oversubscribed. The new facility includes term loan and revolving credit facility components which were used to refinance 36 of Teekay Tankers’ existing vessels, including 17 vessels acquired during 2015 that were secured by Teekay Tankers’ two bridge loan facilities that matured in early-2016, and Teekay Tankers’ main corporate revolving credit facility which would have otherwise expired in 2017. This new facility extends Teekay Tankers’ debt maturity profile and provides financial flexibility in the future.

Liquidity

As at December 31, 2015, Teekay Parent had total liquidity of $234.5 million (consisting of $221.0 million of cash and cash equivalents and $13.5 million of undrawn revolving credit facilities) and, on a consolidated basis, Teekay Corporation had total liquidity of approximately $860.7 million (consisting of $678.4 million of cash and cash equivalents and $182.3 million of undrawn revolving credit facilities).

Definitions and Non-GAAP Measures

This release includes various financial measures that are non-GAAP financial measures as defined under the rules of the U.S. Securities and Exchange Commission. These non-GAAP financial measures, which include Cash Flow From Vessel Operations, Adjusted Net Income Attributable to Shareholders, Teekay Parent Free Cash Flow, and Net Interest Expense, are intended to provide additional information and should not be considered a substitute for measures of performance prepared in accordance with GAAP. In addition, these measures do not have standardized meanings, and 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.

Teekay Parent Financial Measures

Teekay Parent Free Cash Flow represents the sum of (a) distributions received as a result of ownership interests in its publicly-traded subsidiaries (Teekay LNG, Teekay Offshore, and Teekay Tankers) net of Teekay Parent’s corporate general and administrative expenditures in the respective period (collectively, Teekay Parent GPCO Cash Flow) plus (b) CFVO attributed to Teekay Parent’s directly-owned and chartered-in assets, less Teekay Parent’s net interest expense and drydock expenditures in the respective period (collectively, Teekay Parent OPCO Cash Flow). Net interest expense includes interest expense, interest income and realized gains and losses on interest rate swaps. Please refer to Page 8 and Appendices B, C and D of this release for further details and reconciliations of these non-GAAP measures to the most directly comparable GAAP measures reflected in the Company’s consolidated financial statements.

Consolidated Financial Measures

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 and adjustments for direct financing leases to a cash basis, but includes realized gains or losses on the settlement of foreign currency forward contracts and a derivative charter contract. CFVO - Consolidated represents CFVO from vessels that are consolidated on the Company’s financial statements. CFVO - Equity Investments represents the Company’s proportionate share of CFVO from its equity-accounted vessels and other investments. CFVO is a non-GAAP financial measure used by certain investors to measure the financial performance of companies. Please refer to Appendices C and D of this release for reconciliations of these non-GAAP measures to the most directly comparable GAAP measures reflected in the Company’s consolidated financial statements.

Adjusted net income attributable to shareholders excludes from net income items of income or loss 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. Please refer to Appendix A of this release for a reconciliation of this non-GAAP measure to the most directly comparable GAAP measure reflected in the Company’s consolidated financial statements.

Conference Call

The Company plans to host a conference call on Thursday, February 18, 2016 at 2:00 p.m. (ET) to discuss its results for the fourth quarter and fiscal year 2015 as well as its business outlook. 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) 499-4035 or (416) 204-9269, if outside North America,
    and quoting conference ID code 6610943.
--  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, March 3, 2016. 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 6610943.

About Teekay

Teekay Corporation operates in the marine midstream space through its ownership of the general partners and a portion of the outstanding limited partner interests in Teekay LNG Partners L.P. (TGP ) and Teekay Offshore Partners L.P. (TOO ). The general partners own all of the outstanding incentive distribution rights of these entities. In addition, Teekay has a controlling ownership interest in Teekay Tankers Ltd. (TNK ) and directly owns a fleet of vessels. The combined Teekay entities manage and operate consolidated assets of over $13 billion, comprised of approximately 220 liquefied gas, offshore, and conventional tanker assets. With offices in 15 countries and approximately 7,700 seagoing and shore-based employees, Teekay provides a comprehensive set of marine services to the world’s leading oil and gas companies.

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


Teekay Parent Free Cash Flow
(in thousands of U.S. dollars, except share and per share data)
(unaudited)

----------------------------------------------------------------------------
                                           Three Months Ended
                               December   September        June       March
                               31, 2015    30, 2015    30, 2015    31, 2015
----------------------------------------------------------------------------
TEEKAY PARENT GPCO CASH FLOW
Daughter Entities
 distributions to Teekay
 Parent (1)
  Limited Partner interests
   (2)
    Teekay LNG                    3,529      17,646      17,646      17,646
    Teekay Offshore               4,203      21,399      12,819      12,819
  GP interests
    Teekay LNG                      227       8,761       8,684       8,653
    Teekay Offshore                 240       8,407       5,264       5,264
  Other Dividends
    Teekay Tankers (2)(3)         4,846       1,212         881         881
----------------------------------------------------------------------------
Total Daughter Entity
 Distributions                   13,045      57,425      45,294      45,263
Less:
  Corporate general and
   administrative expenses       (4,174)     (3,628)     (4,139)     (6,889)
----------------------------------------------------------------------------
Total Parent GPCO Cash Flow       8,871      53,797      41,155      38,374
----------------------------------------------------------------------------

TEEKAY PARENT OPCO CASH FLOW
Teekay Parent cash flow from
 vessel operations (4)
  Owned Conventional Tankers      2,418       2,422       4,628       4,291
  In-Chartered Conventional
   Tankers                         (561)     (1,385)     (1,501)     (2,476)
  FPSOs                          15,373      (4,071)     31,698       7,487
  Other (5)(6)                    3,605      22,765       2,326       1,381
----------------------------------------------------------------------------
Total (7)                        20,835      19,731      37,151      10,683
Less:
  Net interest expense (8)      (15,708)    (13,656)    (28,635)    (17,534)
  Dry docking expenditures       (5,069)        (46)       (208)          -
----------------------------------------------------------------------------
Teekay Parent OPCO Cash Flow         58       6,029       8,308      (6,851)
----------------------------------------------------------------------------

TOTAL TEEKAY PARENT FREE
 CASH FLOW                        8,929      59,826      49,463      31,523
----------------------------------------------------------------------------
----------------------------------------------------------------------------

Total Teekay Parent Free
 Cash Flow per share               0.12        0.82        0.68        0.43
----------------------------------------------------------------------------

Declared dividend per share       0.055        0.55        0.55     0.31625
----------------------------------------------------------------------------

Coverage Ratio (9)                2.18x       1.49x       1.24x       1.36x
----------------------------------------------------------------------------

Weighted-average number of
 common shares - Basic       72,708,463  72,706,285  72,697,121  72,549,068
----------------------------------------------------------------------------


----------------------------------------------------------------------------
                                           Three Months Ended
                               December   September        June       March
                               31, 2014    30, 2014    30, 2014    31, 2014
----------------------------------------------------------------------------
TEEKAY PARENT GPCO CASH FLOW
Daughter Entities
 distributions to Teekay
 Parent (1)
  Limited Partner interests
   (2)
    Teekay LNG                   17,646      17,439      17,439      17,439
    Teekay Offshore              12,819      12,819      12,819      12,819
  GP interests
    Teekay LNG                    8,650       7,883       7,883       7,568
    Teekay Offshore               5,262       4,880       4,880       4,868
  Other Dividends
    Teekay Tankers (2)(3)           881         756         629         629
----------------------------------------------------------------------------
Total Daughter Entity
 Distributions                   45,258      43,777      43,650      43,323
Less:
  Corporate general and
   administrative expenses       (3,767)     (4,068)     (3,362)     (5,658)
----------------------------------------------------------------------------
Total Parent GPCO Cash Flow      41,491      39,709      40,288      37,665
----------------------------------------------------------------------------

TEEKAY PARENT OPCO CASH FLOW
Teekay Parent cash flow from
 vessel operations (4)
  Owned Conventional Tankers      1,549         277         855       4,490
  In-Chartered Conventional
   Tankers                       (5,067)     (4,441)     (4,818)     (2,819)
  FPSOs                          18,077     (10,027)    (25,700)    (13,906)
  Other (5)(6)                    7,679       5,021       9,748      12,408
----------------------------------------------------------------------------
Total (7)                        22,238      (9,170)    (19,915)        173
Less:
  Net interest expense (8)      (15,056)    (13,000)    (15,015)    (16,151)
  Dry docking expenditures       (3,652)     (2,673)       (378)       (549)
----------------------------------------------------------------------------
Teekay Parent OPCO Cash Flow      3,530     (24,843)    (35,308)    (16,527)
----------------------------------------------------------------------------

TOTAL TEEKAY PARENT FREE
 CASH FLOW                       45,021      14,866       4,980      21,138
----------------------------------------------------------------------------
----------------------------------------------------------------------------

Total Teekay Parent Free
 Cash Flow per share               0.62        0.21        0.07        0.30
----------------------------------------------------------------------------

Declared dividend per share     0.31625     0.31625     0.31625     0.31625
----------------------------------------------------------------------------

Coverage Ratio (9)                1.96x       0.66x       0.22x       0.95x
----------------------------------------------------------------------------

Weighted-average number of
 common shares - Basic       72,498,974  72,393,072  72,036,526  71,328,577
----------------------------------------------------------------------------

(1)  Daughter dividends and distributions for each quarter consist of the
     amount of dividends and distributions received by Teekay Parent in the
     following quarter.
(2)  Common share/unit dividend/distribution cash flows to Teekay Parent are
     based on Teekay Parent’s ownership on the ex-dividend date for the
     respective publicly-traded subsidiary and period as follows:


                                         Three Months Ended
                             December    September         June        March
                             31, 2015     30, 2015     30, 2015     31, 2015
Teekay LNG Partners
Distribution per common
 unit                     $    0.1400  $    0.7000  $    0.7000  $    0.7000
Common units owned by
 Teekay Parent             25,208,274   25,208,274   25,208,274   25,208,274
----------------------------------------------------------------------------
Total distribution        $ 3,529,158  $17,645,792  $17,645,792  $17,645,792

Teekay Offshore Partners
Distribution per common
 unit                     $    0.1100  $    0.5600  $    0.5384  $    0.5384
Common units owned by
 Teekay Parent             38,211,772   38,211,772   23,809,468   23,809,468
----------------------------------------------------------------------------
Total distribution        $ 4,203,295  $21,398,592  $12,819,018  $12,819,018

Teekay Tankers Ltd.
Dividend per share        $      0.12  $      0.03  $      0.03  $      0.03
Shares owned by Teekay
 Parent (3)                40,387,231   40,387,231   29,364,141   29,364,141
----------------------------------------------------------------------------
Total dividend            $ 4,846,468  $ 1,211,617  $   880,924  $   880,924

                                         Three Months Ended
                             December    September         June        March
                             31, 2014     30, 2014     30, 2014     31, 2014
Teekay LNG Partners
Distribution per common
 unit                     $    0.7000  $    0.6918  $    0.6918  $    0.6918
Common units owned by
 Teekay Parent             25,208,274   25,208,274   25,208,274   25,208,274
----------------------------------------------------------------------------
Total distribution        $17,645,792  $17,439,084  $17,439,084  $17,439,084

Teekay Offshore Partners
Distribution per common
 unit                     $    0.5384  $    0.5384  $    0.5384  $    0.5384
Common units owned by
 Teekay Parent             23,809,468   23,809,468   23,809,468   23,809,468
----------------------------------------------------------------------------
Total distribution        $12,819,018  $12,819,018  $12,819,018  $12,819,018

Teekay Tankers Ltd.
Dividend per share        $      0.03  $      0.03  $      0.03  $      0.03
Shares owned by Teekay
 Parent (3)                29,364,141   25,197,475   20,976,530   20,976,530
----------------------------------------------------------------------------
Total dividend            $   880,924  $   755,924  $   629,296  $   629,296

(3)  Includes Class A and Class B shareholdings.
(4)  Please refer to Appendix C for additional financial information on
     Teekay Parent’s cash flow from vessel operations.
(5)  Includes $1.6 million, $0.7 million, $1.0 million, $0.5 million and
     $0.8 million for the three months ended December 31, 2015, September
     30, 2015, June 30, 2015, December 31, 2014 and September 30, 2014,
     respectively, relating to 50 percent of the CFVO from Teekay Parent’s
     conventional tanker commercial management and technical management
     operations (Tanker Operations). Teekay Tankers owns the remaining 50%
     of the Tanker Operations.
(6)  Includes $3.2 million of fees earned from managing vessel transactions
     for Tanker Investment Ltd. (TIL) and $13.9 million of business
     development fees received from Teekay Offshore in connection with the
     Knarr FPSO, UMS and towage transactions for the three months ended
     September 30, 2015.
(7)  Excludes corporate general and administrative expenses relating to
     GPCO.
(8)  Excludes realized losses on an interest rate swap related to the debt
     facility secured by the Knarr FPSO unit up to commencement of
     operations on March 9, 2015 of $3.3 million, $5.3 million and $4.1
     million for the three months ended March 31, 2015, December 31, 2014
     and September 30, 2014, respectively. Please see Appendix D to this
     release for a reconciliation of this non-GAAP measure as used in this
     release to the most directly comparable GAAP financial measure.
(9)  Coverage ratio is calculated by dividing the Teekay Parent free cash
     flow per share by the declared dividend per share.


<table>

Teekay Corporation Summary Consolidated Statements of Income (Loss) (in thousands of U.S. dollars, except share and per share data) ---------------------------------------------------------------------------- Three Months Ended Year Ended December September December December December 31, 2015 30, 2015 31, 2014 31, 2015 31, 2014 (unaudited) (unaudited) (unaudited) (unaudited) (unaudited) ---------------------------------------------------------------------------- Revenues 700,106 611,617 544,989 2,450,382 1,993,920 Voyage expenses (36,292) (29,935) (25,213) (115,787) (127,847) Vessel operating expenses (244,810) (213,656) (200,333) (844,039) (809,319) Time-charter hire expense (40,267) (43,021) (24,315) (138,548) (67,219) Depreciation and amortization (137,785) (130,812) (109,238) (509,500) (422,904) General and administrative expenses (32,478) (29,022) (34,509) (133,184) (140,917) Asset impairments (1) (55,645) - - (71,641) (4,759) Loan loss recoveries (2) - - - - 2,521 (Loss) gain on sale of vessels and equipment (177) - 2,839 1,466 13,509 Restructuring charges (1,639) (3,994) (6,766) (14,017) (9,826) ---------------------------------------------------------------------------- Income from vessel operations 151,013 161,177 147,454 625,132 427,159 Interest expense (66,285) (62,450) (57,334) (242,469) (208,529) Interest income 1,098 2,161 1,465 5,988 6,827 Realized and unrealized gain (loss) on derivative instruments (3) 27,101 (109,667) (103,304) (102,200) (231,675) Equity income (4) 27,226 14,995 25,417 102,871 128,114 Income tax recovery (expense) 18,974 (2,450) (1,071) 16,767 (10,173) Foreign exchange gain (loss) 2,117 (20,218) (3,126) (2,195) 13,431 Other - net 1,744 (164) (6,998) 1,566 (1,152) ---------------------------------------------------------------------------- Net income (loss) 162,988 (16,616) 2,503 405,460 124,002 Less: Net (income) loss attributable to non-controlling interests (124,750) 4,381 (16,159) (323,309) (178,759) ---------------------------------------------------------------------------- Net income (loss) attributable to shareholders of Teekay Corporation 38,238 (12,235) (13,656) 82,151 (54,757) ---------------------------------------------------------------------------- ---------------------------------------------------------------------------- Income (loss) per common share of Teekay - Basic $ 0.53 $ (0.17)$ (0.19)$ 1.13 $ (0.76) - Diluted $ 0.52 $ (0.17)$ (0.19)$ 1.12 $ (0.76) ---------------------------------------------------------------------------- ---------------------------------------------------------------------------- Weighted-average number of common shares outstanding - Basic 72,708,463 72,706,285 72,498,974 72,665,783 72,066,008 - Diluted 72,886,260 72,706,285 72,498,974 73,190,564 72,066,008 ---------------------------------------------------------------------------- ---------------------------------------------------------------------------- (1) The Company recognized asset impairments of $55.6 million for the three months ended December 31, 2015 relating to the write-downs of two 2000s-built conventional tankers and five 1990s-built shuttle tankers owned by Teekay Offshore to their estimated fair values, using appraised values. The write-down of the two conventional tankers was the result of the expected sale of the vessels and the vessels were classified as held for sale on Teekay Offshore’s consolidated balance sheet as at December 31, 2015. The write-down of the five shuttle tankers, which have an average age of 17.5 years, was the result of changes in Teekay Offshore’s expectations of their future opportunities, primarily due to their advanced age. While Teekay Offshore expects four of the five vessels to continue to actively trade as shuttle tankers over the near-term and the fifth vessel to actively trade in the conventional tanker market, Teekay Offshore anticipates fewer opportunities for alternative usage and increased age discrimination over time. Results for the year ended December 31, 2015 also include the write-down of two 1990s-built shuttle tankers owned by Teekay Offshore. The write-down of one of these shuttle tankers was a result of the expected sale of the vessel and the vessel was classified as held for sale as at December 31, 2015 and the write-down of the second shuttle tanker was a result of a change in the operating plan of the vessel. The Company recognized asset impairments of $4.8 million for the year ended December 31, 2014 related to the impairment of one 1990s-built shuttle tanker owned by Teekay Offshore. (2) The Company recovered $2.5 million during the year ended December 31, 2014 related to a receivable for an FPSO front-end engineering and design study (FEED) completed in 2013, which was previously provided for. (3) Realized and unrealized (losses) gains 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 relate to the amounts the Company actually 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:

</table>



----------------------------------------------------------------------------
                         Three Months Ended                Year Ended
                   December   September    December    December    December
                   31, 2015    30, 2015    31, 2014    31, 2015    31, 2014
----------------------------------------------------------------------------

Realized losses
 relating to:
  Interest rate
   swaps            (26,084)    (26,858)    (33,072)   (108,036)   (125,424)
  Termination of
   interest rate
   swap
   agreements             -     (10,876)     (2,319)    (10,876)     (1,319)
  Foreign
   currency
   forward
   contracts         (5,697)     (6,250)     (2,828)    (21,607)     (4,436)
----------------------------------------------------------------------------
                    (31,781)    (43,984)    (38,219)   (140,519)   (131,179)
----------------------------------------------------------------------------
Unrealized gains
 (losses)
 relating to:
  Interest rate
   swaps             58,079     (60,682)    (53,111)     37,723     (86,045)
  Foreign
   currency
   forward
   contracts          1,317      (4,792)    (14,154)       (418)    (16,926)
  Stock purchase
   warrants            (514)       (209)      2,180       1,014       2,475
----------------------------------------------------------------------------
                     58,882     (65,683)    (65,085)     38,319    (100,496)
----------------------------------------------------------------------------
Total realized
 and unrealized
 gains (losses)
 on non-
 designated
 derivative
 instruments         27,101    (109,667)   (103,304)   (102,200)   (231,675)
----------------------------------------------------------------------------
----------------------------------------------------------------------------

(4)  The Company’s proportionate share of items within equity income as
     identified in Appendix A of this release is detailed in the table
     below. By excluding these items from equity income, the Company
     believes 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. Adjusted equity income is a non-GAAP
     measure.


----------------------------------------------------------------------------
                          Three Months Ended               Year Ended
                    December   September    December   December    December
                    31, 2015    30, 2015    31, 2014   31, 2015    31, 2014
----------------------------------------------------------------------------

Equity income         27,226      14,995      25,417    102,871     128,114
Proportionate
 share of
 unrealized
 (gains) losses
 on derivative
 instruments          (6,465)     13,568       2,082     (5,898)     (1,132)
Dilution gain on
 share issuance
 by TIL                    -           -           -          -      (4,108)
Other(i)               2,537      (8,700)          -     (2,740)    (16,923)
----------------------------------------------------------------------------
Equity income
 adjusted for
 items in
 Appendix A           23,298      19,863      27,499     94,233     105,951
----------------------------------------------------------------------------
----------------------------------------------------------------------------


i.  Includes (a) loss on sale of an LPG carrier owned by Teekay LNG’s Exmar
    LPG BVBA joint venture, (b) Teekay Parent’s share of unrealized foreign
    exchange loss in Sevan Marine ASA and (c) severance costs in the Gemini
    Tankers LLC joint venture for the three months ended December 31, 2015.
    Includes the gain on sale of SPT subsidiaries to Teekay Tankers in the
    ship-to-ship transfer joint venture for the three months ended September
    30, 2015. Includes unrealized foreign exchange losses and restructuring
    charges in Sevan Marine ASA and cumulative cost pass-through adjustments
    in Teekay LNG’s Angola LNG project for the year ended December 31, 2015.
    Includes net gains on sale of vessels in Teekay LNG’s Exmar LPG BVBA
    joint venture for the year ended December 31, 2014.


Teekay Corporation
Summary Consolidated Balance Sheets
(in thousands of U.S. dollars)

                                         As at          As at          As at
                                  December 31,  September 30,   December 31,
                                          2015           2015           2014
                                   (unaudited)    (unaudited)    (unaudited)
ASSETS
Cash and cash equivalents -
 Teekay Parent                         221,021        303,889        232,330
Cash and cash equivalents -
 Teekay LNG                            102,481        154,173        159,639
Cash and cash equivalents -
 Teekay Offshore                       258,473        251,058        252,138
Cash and cash equivalents -
 Teekay Tankers                         96,417         80,579        162,797
Other current assets                   497,362        466,754        473,872
Restricted cash - Teekay Parent          3,528         30,961         26,594
Restricted cash - Teekay LNG           111,519         70,196         45,997
Restricted cash - Teekay
 Offshore                               60,520         49,350         46,760
Restricted cash - Teekay
 Tankers                                   870            915              -
Assets held for sale(1)                 55,450         15,092              -
Vessels and equipment - Teekay
 Parent                                748,963        764,135        809,184
Vessels and equipment - Teekay
 LNG                                 1,683,292      1,696,281      1,751,583
Vessels and equipment - Teekay
 Offshore                            4,348,535      4,579,915      3,010,689
Vessels and equipment - Teekay
 Tankers                             1,767,925      1,589,297        828,291
Advances on newbuilding
 contracts and conversion costs        817,878        726,265      1,706,500
Derivative assets                       17,924         13,771         14,415
Investment in equity accounted
 investees                             905,159        876,383        873,421
Investment in direct financing
 leases                                684,129        690,437        704,953
Other assets(2)                        399,322        399,432        417,290
Intangible assets                      111,909        117,474         94,666
Goodwill                               168,571        168,571        168,571
----------------------------------------------------------------------------
Total assets                        13,061,248     13,044,928     11,779,690
----------------------------------------------------------------------------
----------------------------------------------------------------------------
LIABILITIES AND EQUITY
Accounts payable and accrued
 liabilities                           476,490        470,687        480,049
Current portion of long-term
 debt - Teekay Parent(2)               245,949        342,878        188,003
Current portion of long-term
 debt - Teekay LNG(2)                  198,448        227,052        158,175
Current portion of long-term
 debt - Teekay Offshore(2)             470,589        453,651        249,671
Current portion of long-term
 debt - Teekay Tankers(2)              163,776        473,859         41,333
Long-term debt - Teekay
 Parent(2)                             610,449        633,849      1,494,031
Long-term debt - Teekay LNG(2)       1,859,888      1,811,693      1,812,356
Long-term debt - Teekay
 Offshore(2)                         2,893,285      2,864,036      2,158,925
Long-term debt - Teekay
 Tankers(2)                          1,000,829        544,361        613,032
Derivative liabilities                 681,623        760,745        626,139
In-process revenue contracts           150,799        157,969        173,412
Other long-term liabilities            352,378        394,961        383,089
Redeemable non-controlling
 interest                              255,671        260,298         12,842
Equity:
  Non-controlling interests          2,782,049      2,745,323      2,290,305
  Shareholders of Teekay               919,025        903,566      1,098,328
----------------------------------------------------------------------------
Total liabilities and equity        13,061,248     13,044,928     11,779,690
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Net Debt - Teekay Parent(3)            631,849        641,877      1,423,110
Net Debt - Teekay LNG(3)             1,844,336      1,814,376      1,764,895
Net Debt - Teekay Offshore(3)        3,044,881      3,017,279      2,109,698
Net Debt - Teekay Tankers(3)         1,067,318        936,726        491,568
----------------------------------------------------------------------------
----------------------------------------------------------------------------

(1)  In connection with the expected sale of two conventional tankers by
     Teekay Offshore, the vessels and related equipment of $50.5 million
     were classified as held for sale as at December 31, 2015. In connection
     with the expected sale of an older shuttle tanker by Teekay Offshore,
     the vessel and related equipment of $5.0 million were classified as
     held for sale as at December 31, 2015 and September 30, 2015. In
     connection with the expected sale of a conventional tanker by Teekay
     Tankers, the vessel and related equipment of $10.1 million were
     classified as held for sale as at September 30, 2015.
(2)  Prior period information relating to debt issuance costs has been
     retrospectively adjusted due to the adoption of Accounting Standards
     Update 2015-03, Simplifying the Presentation of Debt Issuance Costs (or
     ASU 2015-03). As a result of adopting ASU 2015-03, non-current assets,
     total assets and total liabilities and equity decreased by $91.7
     million (December 31, 2015), $92.1 million (September 30, 2015) and
     $84.5 million (December 31, 2014), current portion of long-term debt
     decreased by $25.6 million (December 31, 2015), $26.0 million
     (September 30, 2015) and $21.4 million (December 31, 2014), and long-
     term debt decreased by $66.1 million (December 31, 2015), $66.0 million
     (September 30, 2015) and $63.1 million (December 31, 2014).
(3)  Net debt is a non-GAAP measure and represents current and long-term
     debt less cash and cash equivalents and, if applicable, restricted
     cash.

Teekay Corporation
Summary Consolidated Statements of Cash Flows
(in thousands of U.S. dollars)


                                                         Year Ended
                                                 December 31,  December 31,
                                                         2015          2014
                                                  (unaudited)   (unaudited)
Cash and cash equivalents provided by (used for)
OPERATING ACTIVITIES
----------------------------------------------------------------------------
Net operating cash flow                               770,328       446,317
----------------------------------------------------------------------------

FINANCING ACTIVITIES
Net proceeds from long-term debt                    2,452,878     3,365,045
Prepayments of long-term debt                        (554,831)   (1,331,469)
Scheduled repayments of long-term debt             (1,044,715)   (1,770,437)
(Increase) decrease in restricted cash                (21,005)      380,953
Net proceeds from equity issuances of
 subsidiaries                                         575,349       452,061
Equity contribution by joint venture partner            5,500        27,267
Issuance of common stock upon exercise of stock
 options                                                1,217        55,165
Distribution from subsidiaries to non-
 controlling interests                               (360,392)     (360,820)
Cash dividends paid                                  (125,881)      (91,004)
Other                                                  (3,682)            -
----------------------------------------------------------------------------
Net financing cash flow                               924,438       726,761
----------------------------------------------------------------------------

INVESTING ACTIVITIES
Expenditures for vessels and equipment             (1,799,601)     (994,931)
Proceeds from sale of vessels and equipment            20,472       180,638
Purchase of SPT                                       (46,961)            -
Investment in equity accounted investments            (40,595)      (79,602)
Repayments from (advances to) equity accounted
 investees                                             53,173       (87,130)
Increase in restricted cash                           (34,290)            -
Direct financing lease payments received               20,824        22,856
Investment in CVI Ocean Transportation II Inc.              -       (25,000)
Other                                                   3,700         2,335
----------------------------------------------------------------------------
Net investing cash flow                            (1,823,278)     (980,834)
----------------------------------------------------------------------------

(Decrease) increase in cash and cash equivalents     (128,512)      192,244
Cash and cash equivalents, beginning of the year      806,904       614,660
----------------------------------------------------------------------------
Cash and cash equivalents, end of the year            678,392       806,904
----------------------------------------------------------------------------
----------------------------------------------------------------------------

Teekay Corporation
Appendix A - Specific Items Affecting Net Income (Loss)
(in thousands of U.S. dollars, except per share data)


----------------------------------------------------------------------------
                           Three Months      Three Months
                                  Ended             Ended        Year Ended
                           December 31,     September 30,      December 31,
                                   2015              2015              2015
                            (unaudited)       (unaudited)       (unaudited)
----------------------------------------------------------------------------
                                  $ Per             $ Per             $ Per
                             $ Share(1)        $ Share(1)        $ Share(1)
Net income (loss) -
 GAAP basis            162,988           (16,616)          405,460
Adjust for: Net
 (income) loss
 attributable to non-
 controlling interests(124,750)            4,381          (323,309)
----------------------------------------------------------------------------
Net income (loss)
 attributable to
 shareholders of
 Teekay                 38,238     0.53  (12,235)   (0.17)  82,151     1.13
----------------------------------------------------------------------------
Add (subtract)
 specific items
 affecting net income:
  Unrealized (gains)
   losses from
   derivative
   instruments (2)     (65,356)   (0.90)  80,311     1.10  (43,166)   (0.59)
  Foreign exchange
   (gains) losses(3)    (7,533)   (0.10)  14,594     0.20  (16,779)   (0.23)
  Net loss (gain) on
   sale of vessels(4)    1,415     0.02   (8,700)   (0.12)  (8,928)   (0.12)
  Asset impairments(5)  55,645     0.76        -        -   71,641     0.99
  Restructuring
   charges(6)            1,148     0.02      484     0.01    5,571     0.08
  Impact of lease
   termination (7)       1,450     0.02        -        -    1,450     0.02
  Pre-operational
   costs (8)             2,138     0.03      426     0.01    7,579     0.10
  Adjustment to
   deferred taxes(9)   (18,633)   (0.26)  (5,834)   (0.08) (24,467)   (0.34)
  Other(10)              1,578     0.02    9,876     0.14   15,560     0.21
  Non-controlling
   interests’ share of
   items above(11)      19,718     0.27  (76,089)   (1.05) (22,535)   (0.31)
----------------------------------------------------------------------------
Total adjustments       (8,430)   (0.12)  15,068     0.21  (14,074)   (0.19)
----------------------------------------------------------------------------
Adjusted net income
 attributable to
 shareholders of
 Teekay                 29,808     0.41    2,833     0.04   68,077     0.94
----------------------------------------------------------------------------
----------------------------------------------------------------------------

1.  Basic per share amounts.
2.  Reflects the unrealized (gains) 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 hedge ineffectiveness from derivative
    instruments designated as hedges for accounting purposes.
3.  Foreign currency exchange (gains) losses primarily relate to the
    Company’s debt denominated in Euros and Norwegian Kroner (NOK) in
    addition to the unrealized losses (gains) on cross currency swaps used
    to economically hedge the principal and interest on the NOK bonds.
    Nearly all of the Company’s foreign currency exchange gains and losses
    are unrealized.
4.  Includes the Company’s share of the loss on sale of an LPG carrier for
    the three months and year ended December 31, 2015, gain on sale of the
    SPT subsidiaries to Teekay Tankers in the ship-to-ship transfer joint
    venture for the three months ended September 30, 2015 and year ended
    December 31, 2015, and gain on sale of a shuttle tanker for the year
    ended December 31, 2015.
5.  Please refer to footnote (1) of the summary consolidated statements of
    income (loss) about the write-down of vessels for the three months and
    year ended December 31, 2015.
6.  Restructuring charges primarily relate to crew redundancy costs.
7.  Relates to the capital lease termination for RasGas II LNG Carriers for
    the three months and year ended December 31, 2015.
8.  Includes costs associated with the delivery deferral of the Stavanger
    Spirit UMS for the three months and year ended December 31, 2015 and
    currency forward contracts and interest rate swaps related to projects
    during their pre-operational phases for the three months ended December
    31, 2015, September 30, 2015 and year ended December 31, 2015.
9.  Adjustment to deferred taxes primarily relates to a decrease in the
    valuation allowance related to certain Norwegian entities and an
    increase in deferred income tax asset for one of Teekay Offshore’s
    Norwegian tax structures for the three months and year ended December
    31, 2015 and a net deferred tax recovery related to the acquisition of
    the Knarr FPSO by Teekay Offshore for the three months ended September
    30, 2015 and year ended December 31, 2015.
10. Other primarily relates to Teekay Parent’s share of unrealized foreign
    exchange losses in Sevan Marine ASA and severance costs in the Gemini
    Tankers LLC joint venture for the three months and year ended December
    31, 2015 and realized loss on termination of an interest rate swap for
    the three months ended September 30, 2015 and year ended December 31,
    2015.
11. 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.
    Items affecting net income include items from the Company’s wholly-owned
    subsidiaries, its consolidated non-wholly-owned subsidiaries and its
    proportionate share of items from equity accounted investments. 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 arrive at the non-controlling
    interests’ share of the amount.


Teekay Corporation
Appendix A - Specific Items Affecting Net Income
(in thousands of U.S. dollars, except per share data)


<table>

---------------------------------------------------------------------------- Three Months Ended Year Ended December 31, 2014 December 31, 2014 (unaudited) (unaudited) ---------------------------------------------------------------------------- $ Per $ Per $ Share(1) $ Share(1) Net income - GAAP basis 2,503 124,002 Adjust for: Net income attributable to non-controlling interests (16,159) (178,759) ---------------------------------------------------------------------------- Net loss attributable to shareholders of Teekay (13,656) (0.19) (54,757) (0.76) ---------------------------------------------------------------------------- Add (subtract) specific items affecting net income: Unrealized losses from derivative instruments (2) 67,167 0.93 99,364 1.38 Foreign exchange losses (gains)(3) 342 - (17,384) (0.24) Net gain on sale of vessels and loan loss recoveries(4) (2,839) (0.04) (32,954) (0.46) Asset impairments(5) - - 4,759 0.07 Restructuring charges(6) - - 2,818 0.04 Formation of TIL(7) - - (10,948) (0.15) Loss on bond repurchases 6,839 0.09 7,699 0.11 Impact of lease termination (8) 12,978 0.18 12,978 0.18 Pre-operational costs (9) 2,609 0.04 15,641 0.22 Adjustment to deferred taxes(10) 4,200 0.06 4,200 0.06 Other(11) 7,547 0.10 10,424 0.14 Non-controlling interests’ share of items above(12) (54,517) (0.75) (40,367) (0.57) ---------------------------------------------------------------------------- Total adjustments 44,326 0.61 56,230 0.78 ---------------------------------------------------------------------------- Adjusted net income attributable to shareholders of Teekay 30,670 0.42 1,473 0.02 ---------------------------------------------------------------------------- ----------------------------------------------------------------------------

1. Basic per share amounts. 2. Reflects the unrealized 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. 3. Foreign currency exchange losses (gains) primarily relate to the Company’s debt denominated in Euros and Norwegian Kroner (NOK) in addition to the unrealized losses (gains) on cross currency swaps used to economically hedge the principal and interest on the NOK bonds. Nearly all of the Company’s foreign currency exchange gains and losses are unrealized. 4. Includes the gain on sale of a shuttle tanker to Teekay Offshore’s 50/50 joint venture with Odebrecht, the Company’s share of the gain on sale of vessels in the Exmar LPG BVBA joint venture, a net gain on the sale of an office building, a net gain on the sale of six vessels to TIL, and the recovery of FPSO FEED study costs previously provided for the year ended December 31, 2014. 5. Includes the impairment of a shuttle tanker for the year ended December 31, 2014. 6. Restructuring charges primarily relate to crew redundancy costs. 7. Relates to the unrealized gain on the TIL stock purchase warrants issued to the Company and Teekay Tankers in connection with TIL’s formation and initial funding and a dilution gain on share issuance by TIL. 8. Relates to the capital lease terminations for the RasGas II LNG Carriers for the year ended December 31, 2014. 9. Includes realized losses on interest rate swaps and income taxes related to the Knarr FPSO during its pre-operational phase for the year ended December 31, 2014. 10. Adjustment to deferred taxes relates to an increase in the valuation allowance in relation the Banff FPSO for the year ended December 31, 2014. 11. Other primarily relates to a permanent impairment charge on marketable securities, Norwegian pension termination costs and the write-off of mobilization costs relating to the HiLoad DP unit for the year ended December 31, 2014. 12. 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. Items affecting net income 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 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.

Teekay Corporation Appendix B - Supplemental Financial Information Summary Statement of Income for the Three Months Ended December 31, 2015 (in thousands of U.S. dollars) (unaudited) Teekay Consolidation Teekay Teekay Tankers Teekay Adjustments Offshore LNG (1) Parent (2) Total Revenues 339,142 103,642 167,506 114,540 (24,724) 700,106 Voyage expenses (26,607) (215) (9,599) (904) 1,033 (36,292) Vessel operating expenses (108,920) (24,046) (48,559) (63,285) - (244,810) Time-charter hire expense (15,112) - (23,403) (27,470) 25,718 (40,267) Depreciation and amortization (71,974) (23,002) (25,131) (18,368) 690 (137,785) General and administrative expenses (14,190) (5,666) (6,217) (6,836) 431 (32,478) Asset impairments (55,645) - - - - (55,645) Gain (loss) on sale of vessels and equipment - - 771 (948) - (177) Restructuring charges (276) (491) - (872) - (1,639) ---------------------------------------------------------------------------- Income (loss) from vessel operations 46,418 50,222 55,368 (4,143) 3,148 151,013 Interest expense (33,013) (10,827) (7,644) (16,885) 2,084 (66,285) Interest income 203 539 39 2,386 (2,069) 1,098 Realized and unrealized gains on derivative instruments 16,478 9,957 497 169 - 27,101 Equity income 913 23,588 5,480 331 (3,086) 27,226 Equity in earnings of subsidiaries (3) - - - 51,552 (51,552) - Income tax recovery (expense) 15,703 (2,431) (1,653) 7,355 - 18,974 Foreign exchange (loss) gain (827) 5,712 405 (3,146) (27) 2,117 Other - net 825 355 (5) 619 (50) 1,744 ---------------------------------------------------------------------------- Net income 46,700 77,115 52,487 38,238 (51,552) 162,988 Less: Net income attributable to non- controlling interests (4) (2,829) (4,891) - - (117,030) (124,750) ---------------------------------------------------------------------------- Net income attributable to shareholders/ unitholders of publicly- listed entities 43,871 72,224 52,487 38,238 (168,582) 38,238 ---------------------------------------------------------------------------- ----------------------------------------------------------------------------

1. Financial information for Teekay Tankers includes operations of the SPT Explorer and Navigator Spirit from December 18, 2015, the date Teekay Tankers acquired the vessels from Teekay Offshore. 2. Consolidation Adjustments column includes adjustments which eliminate transactions between subsidiaries (a) Teekay Offshore, Teekay LNG and Teekay Tankers and (b) Teekay Parent and results from Tanker Operations. 3. Teekay Corporation’s proportionate share of the net earnings of its publicly-traded subsidiaries. 4. Net income attributable to non-controlling interests in the Teekay Offshore and Teekay LNG columns represent the joint venture partners’ share of the net income or loss of their respective joint ventures. Net income attributable to non-controlling interest in the Consolidation Adjustments column represents the public’s share of the net income of Teekay’s publicly-traded subsidiaries.

Teekay Corporation Appendix B - Supplemental Financial Information Summary Statement of Income for the Year Ended December 31, 2015 (in thousands of U.S. dollars) (unaudited) ---------------------------------------------------------------------------- Teekay Teekay Teekay Tankers Offshore LNG (1) ---------------------------------------------------------------------------- Revenues 1,229,413 397,991 504,347 Voyage expenses (98,006) (1,146) (19,566) Vessel operating expenses (378,480) (94,101) (130,775) Time-charter hire expense (51,750) - (77,799) Depreciation and amortization (274,599) (92,253) (71,429) General and administrative expenses (72,613) (25,118) (16,694) Asset impairments (71,641) - - Gain (loss) on sale of vessels and equipment 1,643 - 771 Restructuring charges (568) (4,001) (4,772) ---------------------------------------------------------------------------- Income (loss) from vessel operations 283,399 181,372 184,083 Interest expense (122,838) (43,259) (16,987) Interest income 633 2,501 106 Realized and unrealized losses on derivative instruments (73,704) (20,022) (1,598) Equity income 7,672 84,171 14,411 Equity in earnings of subsidiaries (3) - - - Income tax recovery (expense) 21,357 (2,722) (3,336) Foreign exchange (loss) gain (17,467) 13,943 253 Other - net 1,091 1,526 (5) ---------------------------------------------------------------------------- Net income 100,143 217,510 176,927 Less: Net income attributable to non-controlling interests (4) (13,911) (16,627) - ---------------------------------------------------------------------------- Net income attributable to shareholders/ unitholders of publicly-listed entities 86,232 200,883 176,927 ---------------------------------------------------------------------------- ----------------------------------------------------------------------------

Teekay Corporation Appendix B - Supplemental Financial Information Summary Statement of Income for the Year Ended December 31, 2015 (in thousands of U.S. dollars) (unaudited) ---------------------------------------------------------------------------- Consolidation Teekay Adjustments Parent (2) Total ---------------------------------------------------------------------------- Revenues 419,166 (100,535) 2,450,382 Voyage expenses (1,607) 4,538 (115,787) Vessel operating expenses (240,683) - (844,039) Time-charter hire expense (113,417) 104,418 (138,548) Depreciation and amortization (71,909) 690 (509,500) General and administrative expenses (18,176) (583) (133,184) Asset impairments - - (71,641) Gain (loss) on sale of vessels and equipment (948) - 1,466 Restructuring charges (2,654) (2,022) (14,017) ---------------------------------------------------------------------------- Income (loss) from vessel operations (30,228) 6,506 625,132 Interest expense (64,492) 5,107 (242,469) Interest income 7,840 (5,092) 5,988 Realized and unrealized losses on derivative instruments (6,876) - (102,200) Equity income 3,415 (6,798) 102,871 Equity in earnings of subsidiaries (3) 171,333 (171,333) - Income tax recovery (expense) 1,468 - 16,767 Foreign exchange (loss) gain 754 322 (2,195) Other - net (1,063) 17 1,566 ---------------------------------------------------------------------------- Net income 82,151 (171,271) 405,460 Less: Net income attributable to non-controlling interests (4) - (292,771) (323,309) ---------------------------------------------------------------------------- Net income attributable to shareholders/ unitholders of publicly-listed entities 82,151 (464,042) 82,151 ---------------------------------------------------------------------------- ----------------------------------------------------------------------------

1. Financial information for Teekay Tankers includes operations of the SPT Explorer and Navigator Spirit from December 18, 2015, the date Teekay Tankers acquired the vessels from Teekay Offshore. 2. Consolidation Adjustments column includes adjustments which eliminate transactions between subsidiaries (a) Teekay Offshore, Teekay LNG and Teekay Tankers and (b) Teekay Parent and results from Tanker Operations. 3. Teekay Corporation’s proportionate share of the net earnings of its publicly-traded subsidiaries. 4. Net income attributable to non-controlling interests in the Teekay Offshore and Teekay LNG columns represent the joint venture partners’ share of the net income or loss of their respective joint ventures. Net income attributable to non-controlling interest in the Consolidation Adjustments column represents the public’s share of the net income of Teekay’s publicly-traded subsidiaries.

Teekay Corporation Appendix C - Supplemental Financial Information Teekay Parent Summary Operating Results For the Three Months Ended December 31, 2015 (in thousands of U.S. dollars) (unaudited) ---------------------------------------------------------------------------- Owned In-Chartered Conventional Conventional Tankers Tankers FPSOs ---------------------------------------------------------------------------- Revenues 3,494 11,161 80,947 Voyage expenses (118) (282) 115 Vessel operating expenses (862) (2,824) (50,300) Time-charter hire expense - (8,192) (8,440) Depreciation and amortization (713) - (17,768) General and administrative expenses (96) (424) (3,677) Loss on sale of vessels and equipment - - (948) Restructuring charges - - - ---------------------------------------------------------------------------- Income (loss) from vessel operations 1,705 (561) (71) ---------------------------------------------------------------------------- Reconciliation of income (loss) from vessel operations to cash flow from vessel operations Income (loss) from vessel operations 1,705 (561) (71) Depreciation and amortization 713 - 17,768 Loss on sale of vessels and equipment - - 948 Amortization of in-process revenue contracts and other - - (1,483) Realized losses from the settlements of non-designated derivative instruments - - (1,789) ---------------------------------------------------------------------------- CFVO - Consolidated(2) 2,418 (561) 15,373 CFVO - Equity Investments(3) 3,307 - (779) ---------------------------------------------------------------------------- CFVO - Total 5,725 (561) 14,594 ---------------------------------------------------------------------------- ----------------------------------------------------------------------------

---------------------------------------------------------------------------- Teekay Corporate Parent Other (1) G&A Total ---------------------------------------------------------------------------- Revenues 18,938 - 114,540 Voyage expenses (619) - (904) Vessel operating expenses (9,299) - (63,285) Time-charter hire expense (10,838) - (27,470) Depreciation and amortization 113 - (18,368) General and administrative expenses 1,535 (4,174) (6,836) Loss on sale of vessels and equipment - - (948) Restructuring charges (872) - (872) ---------------------------------------------------------------------------- Income (loss) from vessel operations (1,042) (4,174) (4,143) ---------------------------------------------------------------------------- Reconciliation of income (loss) from vessel operations to cash flow from vessel operations Income (loss) from vessel operations (1,042) (4,174) (4,143) Depreciation and amortization (113) - 18,368 Loss on sale of vessels and equipment - - 948 Amortization of in-process revenue contracts and other 3,186 - 1,703 Realized losses from the settlements of non-designated derivative instruments - - (1,789) ---------------------------------------------------------------------------- CFVO - Consolidated(2) 2,031 (4,174) 15,087 CFVO - Equity Investments(3) 1,378 - 3,906 ---------------------------------------------------------------------------- CFVO - Total 3,409 (4,174) 18,993 ---------------------------------------------------------------------------- ----------------------------------------------------------------------------

1. Includes the results of two chartered-in LNG carriers owned by Teekay LNG and two chartered-in FSO units owned by Teekay Offshore. 2. 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 December 31, 2015, Teekay Parent received cash distributions and dividends from these subsidiaries totaling $13.0 million. The distributions and dividends 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 Teekay Parent’s free cash flow summary on Page 8 of this release for further details. 3. Please see Appendix D 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 - Reconciliation of Non-GAAP Financial Measures Cash Flow from Vessel Operations - Consolidated (in thousands of U.S. dollars) (unaudited) ---------------------------------------------------------------------------- Three Months Ended December 31, September 30, December 31, 2015 2015 2014 ---------------------------------------------------------------------------- Income from vessel operations 151,013 161,177 147,454 Depreciation and amortization 137,785 130,812 109,238 Amortization of in process revenue contracts and other (6,488) (6,777) (9,561) Realized losses from the settlements of non-designated derivative instruments (5,295) (5,824) (2,828) Loss (gain) on sale of vessels and equipment 177 - (2,839) Asset impairments 55,645 - - Cash flow from time-charter contracts(1), net of revenue accounted for as direct finance leases 6,586 6,620 5,675 ---------------------------------------------------------------------------- CFVO - Consolidated 339,423 286,008 247,139 CFVO - Equity Investments (see Appendix D) 61,973 55,334 61,089 ---------------------------------------------------------------------------- CFVO - Total 401,396 341,342 308,228 ---------------------------------------------------------------------------- ---------------------------------------------------------------------------- ---------------------------------------------------------------------------- Year Ended December 31, December 31, 2015 2014 ---------------------------------------------------------------------------- Income from vessel operations 625,132 427,159 Depreciation and amortization 509,500 422,904 Amortization of in process revenue contracts and other (33,226) (43,289) Realized losses from the settlements of non- designated derivative instruments (20,008) (4,437) Asset impairments 71,641 4,759 Gain on sale of vessels and equipment (1,466) (13,509) Loan loss recoveries - (2,521) Cash flow from time-charter contracts(1), net of revenue accounted for as direct finance leases 24,429 19,636 ---------------------------------------------------------------------------- CFVO - Consolidated 1,176,002 810,702 CFVO - Equity Investments (see Appendix D) 239,792 238,500 ---------------------------------------------------------------------------- CFVO - Total 1,415,794 1,049,202 ---------------------------------------------------------------------------- ----------------------------------------------------------------------------

1. Teekay LNG’s charter contracts for two of its Suezmax tankers, the Bermuda Spirit and Hamilton Spirit, were amended in 2012, which had the effect of reducing the daily charter rates by $12,000 per day for a duration of 24 months ended September 30, 2014. The cash impact of the change in hire rates is not fully reflected in Teekay LNG’s statements of income and comprehensive income as the change in the lease payments is being recognized on a straight-line basis over the term of the lease.

Teekay Corporation Appendix D - Reconciliation of Non-GAAP Financial Measures Cash Flow from Vessel Operations - Equity Accounted Vessels (in thousands of U.S. dollars) (unaudited) ---------------------------------------------------------------------------- Three Months Ended December 31, 2015 September 30, 2015 December 31, 2014 ---------------------------------------------------------------------------- At Company’s At Company’s At Company’s Portion(1 Portion(2 Portion(3 100% ) 100% ) 100% ) ---------------------------------------------------------------------------- Revenues 270,717 105,188 244,551 98,043 277,894 120,796 Vessel and other operating expenses (108,285) (41,579) (108,402) (42,720) (138,084) (59,493) Depreciation and amortization (48,511) (20,547) (38,840) (16,378) (33,638) (14,815) (Loss) gain on sale of vessels (2,455) (1,228) 16,822 8,410 - - ---------------------------------------------------------------------------- Income from vessel operations of equity accounted vessels 111,466 41,834 114,131 47,355 106,172 46,488 Interest expense (29,199) (11,932) (30,715) (12,539) (25,280) (10,806) Realized and unrealized gain (loss) on derivative instruments 3,329 597 (43,485) (17,874) (21,195) (7,497) Other - net (394) (243) (173) 86 (7,543) (3,112) ---------------------------------------------------------------------------- Net income of equity accounted vessels 85,202 30,256 39,758 17,028 52,154 25,073 Pro forma equity loss from Tanker Operations - (3,030) - (2,033) - 344 ---------------------------------------------------------------------------- Equity income of equity accounted vessels 85,202 27,226 39,758 14,995 52,154 25,417 ---------------------------------------------------------------------------- ---------------------------------------------------------------------------- Income from vessel operations of equity accounted vessels 111,466 41,834 114,131 47,355 106,172 46,488 Depreciation and amortization 48,511 20,547 38,840 16,378 33,638 14,815 Loss (gain) on sale of vessels 2,455 1,228 (16,822) (8,410) - - Cash flow from time-charter contracts, net of revenue accounted for as direct finance lease 8,631 3,135 8,551 3,102 7,937 2,884 Amortization of in-process revenue contracts and other (3,176) (1,623) (3,176) (1,623) (4,047) (2,058) ---------------------------------------------------------------------------- Cash flow from vessel operations of equity accounted vessels(4) 167,887 65,121 141,524 56,802 143,700 62,129 Pro forma CFVO from Tanker Operations(5) - (3,148) - (1,468) - (1,040) ---------------------------------------------------------------------------- Cash flow from vessel operations of equity accounted vessels(4) 167,887 61,973 141,524 55,334 143,700 61,089 ---------------------------------------------------------------------------- ----------------------------------------------------------------------------

1. The Company’s proportionate share of its equity accounted vessels and other investments ranges from 18 percent to 52 percent. 2. The Company’s proportionate share of its equity accounted vessels and other investments ranges from 16 percent to 52 percent. 3. The Company’s proportionate share of its equity accounted vessels and other investments ranges from 13 percent to 52 percent. 4. CFVO from equity accounted vessels represents the Company’s proportionate share of CFVO from its equity accounted vessels and other investments. 5. Pro forma CFVO from Tanker Operations represents the Company’s 100 percent CFVO from Tanker Operations as Teekay Parent and Teekay Tankers each account for their 50 percent interest in Tanker Operations as an equity-accounted investment. Upon consolidation of Teekay Tankers into Teekay, the results of Tanker Operations are accounted for on a consolidated basis.

Teekay Corporation Appendix D - Reconciliation of Non-GAAP Financial Measures Cash Flow from Vessel Operations - Equity Accounted Vessels (in thousands of U.S. dollars) (unaudited) ---------------------------------------------------------------------------- Year Ended December 31, 2015 December 31, 2014 ---------------------------------------------------------------------------- At Company’s At Company’s 100% Portion(1) 100% Portion(2) ---------------------------------------------------------------------------- Revenues 1,039,015 419,335 1,064,890 473,150 Vessel and other operating expenses (436,741) (178,266) (540,523) (234,886) Depreciation and amortization (160,207) (69,103) (132,785) (61,361) Gain on sale of vessels 14,367 7,182 33,846 16,923 ---------------------------------------------------------------------------- Income from vessel operations of equity accounted vessels 456,434 179,148 425,428 193,826 Interest expense (115,777) (47,799) (96,953) (42,672) Realized and unrealized loss on derivative instruments (37,443) (14,790) (59,839) (21,200) Dilution gain on share issuance by TIL - - - 4,108 Other - net (13,513) (5,863) (11,044) (4,636) ---------------------------------------------------------------------------- Net income of equity accounted vessels 289,701 110,696 257,592 129,426 Pro forma equity loss from Tanker Operations - (7,825) - (1,312) ---------------------------------------------------------------------------- Equity income of equity accounted vessels 289,701 102,871 257,592 128,114 ---------------------------------------------------------------------------- ---------------------------------------------------------------------------- Income from vessel operations of equity accounted vessels 456,434 179,148 425,428 193,825 Depreciation and amortization 160,207 69,103 132,785 61,361 Gain on sale of vessels (14,367) (7,182) (33,846) (16,923) Cash flow from time-charter contracts, net of revenue accounted for as direct finance lease 34,062 12,381 30,616 11,102 Amortization of in-process revenue contracts and other (14,030) (7,153) (16,321) (8,295) ---------------------------------------------------------------------------- Cash flow from vessel operations of equity accounted vessels(3) 622,306 246,297 538,662 241,070 Pro forma CFVO from Tanker Operations(4) - (6,505) - (2,570) ---------------------------------------------------------------------------- Cash flow from vessel operations of equity accounted vessels(3) 622,306 239,792 538,662 238,500 ---------------------------------------------------------------------------- ----------------------------------------------------------------------------

1. The Company’s proportionate share of its equity accounted vessels and other investments ranges from 16 percent to 52 percent during the year. 2. The Company’s proportionate share of its equity accounted vessels and other investments ranges from 13 percent to 52 percent. 3. CFVO from equity accounted vessels represents the Company’s proportionate share of CFVO from its equity accounted vessels and other investments. 4. Pro forma CFVO from Tanker Operations represents the Company’s 100 percent CFVO from Tanker Operations as Teekay Parent and Teekay Tankers each account for their 50 percent interest in Tanker Operations as an equity-accounted investment. Upon consolidation of Teekay Tankers into Teekay, the results of Tanker Operations are accounted for on a consolidated basis.

Teekay Corporation Appendix D - Reconciliation of Non-GAAP Financial Measures Cash Flow from Vessel Operations - Teekay Parent (in thousands of U.S. dollars) (unaudited) ---------------------------------------------------------------------------- Three Months Ended September 30, 2015 (unaudited) ---------------------------------------------------------------------------- Owned In-chartered Conventional Conventional Tankers Tankers FPSOs ---------------------------------------------------------------------------- Teekay Parent income (loss) from vessel operations 1,709 (1,385) (18,012) Depreciation and amortization 713 - 17,610 Amortization of in-process revenue contracts and other - - (1,483) Realized losses from the settlements of non-designated foreign currency derivative instruments - - (2,186) ---------------------------------------------------------------------------- Cash flow from vessel operations - Teekay Parent 2,422 (1,385) (4,071) ---------------------------------------------------------------------------- ----------------------------------------------------------------------------

---------------------------------------------------------------------------- Three Months Ended September 30, 2015 (unaudited) ---------------------------------------------------------------------------- Teekay Corporate Parent Other G&A Total ---------------------------------------------------------------------------- Teekay Parent income (loss) from vessel operations 22,567 (3,628) 1,251 Depreciation and amortization (210) - 18,113 Amortization of in-process revenue contracts and other (326) - (1,809) Realized losses from the settlements of non-designated foreign currency derivative instruments - - (2,186) ---------------------------------------------------------------------------- Cash flow from vessel operations - Teekay Parent 22,031 (3,628) 15,369 ---------------------------------------------------------------------------- ---------------------------------------------------------------------------- ---------------------------------------------------------------------------- Three Months Ended June 30, 2015 (unaudited) ---------------------------------------------------------------------------- Owned In-chartered Conventional Conventional Tankers Tankers FPSOs ---------------------------------------------------------------------------- Teekay Parent income (loss) from vessel operations 3,915 (1,501) 8,677 Depreciation and amortization 713 - 35,298 Amortization of in-process revenue contracts and other - - (10,619) Realized losses from the settlements of non-designated foreign currency derivative instruments - - (1,658) ---------------------------------------------------------------------------- Cash flow from vessel operations - Teekay Parent 4,628 (1,501) 31,698 ---------------------------------------------------------------------------- ----------------------------------------------------------------------------

---------------------------------------------------------------------------- Three Months Ended June 30, 2015 (unaudited) ---------------------------------------------------------------------------- Teekay Corporate Parent Other G&A Total ---------------------------------------------------------------------------- Teekay Parent income (loss) from vessel operations 1,480 (4,139) 8,432 Depreciation and amortization (112) - 35,899 Amortization of in-process revenue contracts and other - - (10,619) Realized losses from the settlements of non-designated foreign currency derivative instruments - - (1,658) ---------------------------------------------------------------------------- Cash flow from vessel operations - Teekay Parent 1,368 (4,139) 32,054 ---------------------------------------------------------------------------- ---------------------------------------------------------------------------- ---------------------------------------------------------------------------- Three Months Ended March 31, 2015 (unaudited) ---------------------------------------------------------------------------- Owned In-chartered Conventional Conventional Tankers Tankers FPSOs ---------------------------------------------------------------------------- ---------------------------------------------------------------------------- Teekay Parent income (loss) from vessel operations 3,578 (2,476) (8,139) Depreciation and amortization 713 - 21,259 Amortization of in-process revenue contracts and other - - (3,457) Realized losses from the settlements of non-designated foreign currency derivative instruments - - (2,176) ---------------------------------------------------------------------------- Cash flow from vessel operations - Teekay Parent 4,291 (2,476) (7,487) ---------------------------------------------------------------------------- ----------------------------------------------------------------------------

---------------------------------------------------------------------------- Three Months Ended March 31, 2015 (unaudited) ---------------------------------------------------------------------------- Teekay Corporate Parent Other G&A Total ---------------------------------------------------------------------------- ---------------------------------------------------------------------------- Teekay Parent income (loss) from vessel operations 937 (6,889) (12,989) Depreciation and amortization (113) - 21,859 Amortization of in-process revenue contracts and other 570 - (2,887) Realized losses from the settlements of non-designated foreign currency derivative instruments - - (2,176) ---------------------------------------------------------------------------- Cash flow from vessel operations - Teekay Parent 1,394 (6,889) 3,807 ---------------------------------------------------------------------------- ---------------------------------------------------------------------------- ---------------------------------------------------------------------------- Three Months Ended December 31, 2014 (unaudited) ---------------------------------------------------------------------------- Owned In-chartered Conventional Conventional Tankers Tankers FPSOs ---------------------------------------------------------------------------- Teekay Parent income (loss) from vessel operations 836 (5,067) 4,381 Depreciation and amortization 713 - 20,854 Loss on sale of vessels and equipment - - 282 Amortization of in-process revenue contracts and other - - (5,943) Realized losses from the settlements of non-designated foreign currency derivative instruments - - (1,497) ---------------------------------------------------------------------------- Cash flow from vessel operations - Teekay Parent 1,549 (5,067) 18,077 ---------------------------------------------------------------------------- ----------------------------------------------------------------------------

---------------------------------------------------------------------------- Three Months Ended December 31, 2014 (unaudited) ---------------------------------------------------------------------------- Teekay Corporate Parent Other G&A Total ---------------------------------------------------------------------------- Teekay Parent income (loss) from vessel operations 7,272 (3,767) 3,655 Depreciation and amortization (113) - 21,454 Loss on sale of vessels and equipment - - 282 Amortization of in-process revenue contracts and other - - (5,943) Realized losses from the settlements of non-designated foreign currency derivative instruments - - (1,497) ---------------------------------------------------------------------------- Cash flow from vessel operations - Teekay Parent 7,159 (3,767) 17,951 ---------------------------------------------------------------------------- ---------------------------------------------------------------------------- ---------------------------------------------------------------------------- Three Months Ended September 30, 2014 (unaudited) ---------------------------------------------------------------------------- Owned In-chartered Conventional Conventional Tankers Tankers FPSOs ---------------------------------------------------------------------------- Teekay Parent (loss) income from vessel operations (447) (4,441) (23,208) Depreciation and amortization 713 - 21,145 Gain on sale of vessels and equipment - - (1,217) Amortization of in-process revenue contracts and other - - (6,580) Realized gains (losses) from the settlements of non- designated foreign currency derivative instruments 11 - (167) ---------------------------------------------------------------------------- Cash flow from vessel operations - Teekay Parent 277 (4,441) (10,027) ---------------------------------------------------------------------------- ----------------------------------------------------------------------------

---------------------------------------------------------------------------- Three Months Ended September 30, 2014 (unaudited) ---------------------------------------------------------------------------- Teekay Corporate Parent Other G&A Total ---------------------------------------------------------------------------- Teekay Parent (loss) income from vessel operations 12,083 (4,068) (20,081) Depreciation and amortization (542) - 21,316 Gain on sale of vessels and equipment (7,285) - (8,502) Amortization of in-process revenue contracts and other - - (6,580) Realized gains (losses) from the settlements of non- designated foreign currency derivative instruments - - (156) ---------------------------------------------------------------------------- Cash flow from vessel operations - Teekay Parent 4,256 (4,068) (14,003) ---------------------------------------------------------------------------- ---------------------------------------------------------------------------- ---------------------------------------------------------------------------- Three Months Ended June 30, 2014 (unaudited) ---------------------------------------------------------------------------- Owned In-chartered Conventional Conventional Tankers Tankers FPSOs ---------------------------------------------------------------------------- Teekay Parent (loss) income from vessel operations (161) (4,818) (34,843) Depreciation and amortization 710 - 18,296 Loan loss recoveries - - (2,521) Loss on sale of vessels and equipment 340 - - Amortization of in-process revenue contracts and other - - (6,580) Realized losses from the settlements of non-designated foreign currency derivative instruments (34) - (52) ---------------------------------------------------------------------------- Cash flow from vessel operations - Teekay Parent 855 (4,818) (25,700) ---------------------------------------------------------------------------- ----------------------------------------------------------------------------

---------------------------------------------------------------------------- Three Months Ended June 30, 2014 (unaudited) ---------------------------------------------------------------------------- Teekay Corporate Parent Other G&A Total ---------------------------------------------------------------------------- Teekay Parent (loss) income from vessel operations 9,810 (3,362) (33,374) Depreciation and amortization (62) - 18,944 Loan loss recoveries - - (2,521) Loss on sale of vessels and equipment - - 340 Amortization of in-process revenue contracts and other - - (6,580) Realized losses from the settlements of non-designated foreign currency derivative instruments - - (86) ---------------------------------------------------------------------------- Cash flow from vessel operations - Teekay Parent 9,748 (3,362) (23,277) ---------------------------------------------------------------------------- ---------------------------------------------------------------------------- ---------------------------------------------------------------------------- Three Months Ended March 31, 2014 (unaudited) ---------------------------------------------------------------------------- Owned In-chartered Conventional Conventional Tankers Tankers FPSOs ---------------------------------------------------------------------------- Teekay Parent income (loss) from vessel operations 4,510 (2,819) (25,135) Depreciation and amortization 80 - 18,335 Loss on sale of vessels and equipment 162 - - Amortization of in-process revenue contracts and other - - (6,580) Realized losses from the settlements of non-designated foreign currency derivative instruments (262) - (526) ---------------------------------------------------------------------------- Cash flow from vessel operations - Teekay Parent 4,490 (2,819) (13,906) ---------------------------------------------------------------------------- ----------------------------------------------------------------------------

---------------------------------------------------------------------------- Three Months Ended March 31, 2014 (unaudited) ---------------------------------------------------------------------------- Teekay Corporate Parent Other G&A Total ---------------------------------------------------------------------------- Teekay Parent income (loss) from vessel operations 12,465 (5,658) (16,638) Depreciation and amortization (57) - 18,358 Loss on sale of vessels and equipment - - 162 Amortization of in-process revenue contracts and other - - (6,580) Realized losses from the settlements of non-designated foreign currency derivative instruments - - (788) ---------------------------------------------------------------------------- Cash flow from vessel operations - Teekay Parent 12,408 (5,658) (5,486) ---------------------------------------------------------------------------- ---------------------------------------------------------------------------- Teekay Corporation Appendix D - Reconciliation of Non-GAAP Financial Measures Net Interest Expense - Teekay Parent (in thousands of U.S. dollars) (unaudited) ---------------------------------------------------------------------------- Three Months Ended December 31, September 30, June 30, March 31, 2015 2015 2015 2015 ---------------------------------------------------------------------------- Interest expense (66,285) (62,450) (62,388) (51,346) Interest income 1,098 2,161 1,199 1,530 ---------------------------------------------------------------------------- Interest expense net of interest income - consolidated (65,187) (60,289) (61,189) (49,816) Less: Non-Teekay Parent interest expense net of interest income (50,688) (47,925) (38,215) (34,753) ---------------------------------------------------------------------------- Interest expense net of interest income - Teekay Parent (14,499) (12,364) (22,974) (15,063) Add: Teekay Parent realized losses on interest rate swaps (1) (1,209) (1,292) (5,661) (2,471) ---------------------------------------------------------------------------- Net interest expense - Teekay Parent (15,708) (13,656) (28,635) (17,534) ---------------------------------------------------------------------------- ---------------------------------------------------------------------------- ---------------------------------------------------------------------------- Three Months Ended December 31, September 30, June 30, March 31, 2014 2014 2014 2014 ---------------------------------------------------------------------------- Interest expense (57,334) (52,206) (49,656) (49,333) Interest income 1,465 2,786 793 1,783 ---------------------------------------------------------------------------- Interest expense net of interest income - consolidated (55,869) (49,420) (48,863) (47,550) Less: Non-Teekay Parent interest expense net of interest income (42,279) (37,944) (38,088) (35,135) ---------------------------------------------------------------------------- Interest expense net of interest income - Teekay Parent (13,590) (11,476) (10,775) (12,415) Add: Teekay Parent realized losses on interest rate swaps (1) (1,466) (1,524) (4,240) (3,736) ---------------------------------------------------------------------------- Net interest expense - Teekay Parent (15,056) (13,000) (15,015) (16,151) ---------------------------------------------------------------------------- ---------------------------------------------------------------------------- (1) Realized losses on interest rate swaps exclude realized losses of $3.3 million, $5.3 million and $4.1 million for the three months ended March 31, 2015, December 31, 2014 and September 30, 2014, respectively, on the interest rate swap related to the debt facility secured by the Knarr FPSO and exclude a realized gain on the termination of a swap agreement of $1.0 million for the three months ended March 31, 2014.

</table>

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: Teekay Offshore’s and Teekay LNG’s use of internally generated cash flow to contribute to the funding of growth projects, including the impact on their future available distributable cash flow per unit; the potential for future dividend and distribution changes by Teekay Parent or any of the Daughter Entities; the impact of growth projects on Teekay Group’s future cash flows; future tanker market fundamentals; the Teekay Group’s focus on project execution, driving operating efficiencies, securing required financings for Teekay Offshore and Teekay LNG, and redeploying its existing assets rather than on new growth projects; the pending sale of Teekay Offshore’s two conventional tankers, including the impact on future liquidity; the expected redelivery date and potential redeployment of the Varg FPSO; the timing of newbuilding deliveries and the Bahrain project start-up and timing of commencement of related contracts; the capacity, total cost and financing for the Bahrain project; the outcome of Teekay LNG’s dispute over the Magellan Spirit charter contract termination; the expected annual CFVO and distributable cash flow from Teekay LNG’s two MEGI LNG carriers for Cheniere Energy; any recovery of deferred charter amounts relating to Teekay LNG’s two 52 percent owned LNG carriers on charter to the Yemen LNG project, and any recommencement of such project; Teekay Tankers’ future dividend payout ratio; and the impact on Teekay Tankers’ debt maturity profile and financial flexibility as a result of the new $900 million long-term debt facility. 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 newbuilding orders or greater or less than anticipated rates of vessel 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, FPSOs, UMS, and towage vessels; changes in oil production and the impact on the Company’s tankers and offshore units; fluctuations in global oil prices; trends in prevailing charter rates for the Company’s vessels and offshore unit contract renewals; the potential for early termination of long-term contracts and inability of the Company to renew or replace long-term contracts; the inability of charterers to make future charter payments; potential shipyard and project construction delays, newbuilding specification changes or cost overruns; costs relating to projects; potential delays in the sale of Teekay Offshore’s two conventional tankers; failure by Teekay Offshore to secure a contract for the Varg FPSO; delays in commencement of operations of FPSO and FSO units at designated fields; changes in the Company’s expenses; factors affecting the outcome of Teekay LNG’s dispute over the Magellan Spirit; factors affecting the resumption of the LNG plant in Yemen; the inability of Teekay LNG to collect the deferred charter payments from the Yemen LNG project; the Company and its publicly-traded subsidiaries’ ability to raise adequate financing for existing growth projects, to refinance future debt maturities and for other financing requirements; the amount of future cash distributions by the Company’s Daughter Entities to the Company, including any failure of the respective Board of Directors of the general partners of Teekay Offshore and Teekay LNG to approve future cash distribution increases; failure by the Company’s Board of Directors to approve future dividend increases; Teekay Tankers actual dividend payout ratio determined by its Board of Directors; 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, 2014 and Form 6-K for the quarters ended March 31, 2015, June 30, 2015 and September 30, 2015. 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.

FOR FURTHER INFORMATION PLEASE CONTACT: Ryan Hamilton Investor Relations enquiries +1 (604) 844-6654 www.teekay.com

SOURCE: Teekay Corporation




Register |  Password |  Feedback |  Copyright |  Usage Agreement |  Privacy Policy |  Advertising |  About Us |  Contact Us |  FAQ 

Past performance is not indicative of future results

StockSelector.com, the StockSelector.com logo, and News Selects are trademarks of StockSelector.com.
Copyright © 1998 - 2018 StockSelector.com. All rights reserved.