Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F. |
Form 20-F ý Form 40-F ¨ |
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1). |
Yes ¨ No ý |
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7). |
Yes ¨ No ý |
TEEKAY TANKERS LTD. | |||
Date: February 21, 2019 | By: | /s/ Stewart Andrade | |
Stewart Andrade Chief Financial Officer (Principal Financial and Accounting Officer) |
• | Reported GAAP net income of $11.5 million, or $0.04 per share, and adjusted net income(1) of $14.0 million, or $0.05 per share, in the fourth quarter of 2018 (excluding items listed in Appendix A to this release). |
• | Generated GAAP income from operations of $31.2 million and total cash flow from vessel operations(1) of $62.3 million in the fourth quarter of 2018. |
• | In November 2018, completed two previously-announced financings that when fully drawn will amount to approximately $40 million of additional liquidity; and, in February 2019, signed a term sheet for a further sale-leaseback transaction for two vessels, which is expected to increase liquidity by approximately $25 million. |
• | Since November 2018, entered into time charter-in contracts for 2.5 Aframax tanker vessel-equivalents for periods ranging 1 to 2 years with extension options. |
Three Months Ended | Year Ended | |||||||||||||
(in thousands of U.S. dollars, except per share data) | December 31, 2018 | September 30, 2018 | December 31, 2017 | December 31, 2018 | December 31, 2017 | |||||||||
GAAP FINANCIAL COMPARISON | ||||||||||||||
Total revenues | 239,724 | 175,915 | 105,229 | 755,763 | 431,178 | |||||||||
Income (loss) from operations | 31,206 | (2,166 | ) | 2,822 | 7,204 | 1,416 | ||||||||
Net income (loss) | 11,502 | (17,484 | ) | (1,879 | ) | (52,548 | ) | (58,023 | ) | |||||
Earnings (loss) per share | 0.04 | (0.07 | ) | (0.01 | ) | (0.20 | ) | (0.31 | ) | |||||
NON-GAAP FINANCIAL COMPARISON | ||||||||||||||
Total cash flow from vessel operations (1) | 62,254 | 27,750 | 32,134 | 128,870 | 123,138 | |||||||||
Adjusted net income (loss) (1) | 14,002 | (18,001 | ) | (5,939 | ) | (54,718 | ) | (19,945 | ) | |||||
Adjusted earnings (loss) per share (1) | 0.05 | (0.07 | ) | (0.03 | ) | (0.20 | ) | (0.11 | ) | |||||
Free cash flow (1) | 44,580 | 12,558 | 22,859 | 66,980 | 87,875 |
Three Months Ended | Year Ended | ||||||||||||||||
December 31, | September 30, | December 31, | December 31, | December 31, | |||||||||||||
2018(i) | 2018(i) | 2017(i) | 2018(i) | 2017(i) | |||||||||||||
Time Charter-Out Fleet | |||||||||||||||||
Suezmax revenue days | 180 | 162 | 438 | 819 | 1,853 | ||||||||||||
Suezmax TCE per revenue day | $20,868 | $17,630 | $21,821 | $20,144 | $24,198 | ||||||||||||
Aframax revenue days | 172 | 393 | 658 | 1,674 | 2,283 | ||||||||||||
Aframax TCE per revenue day | $23,230 | $20,559 | $21,145 | $21,216 | $22,085 | ||||||||||||
LR2 revenue days | 12 | 92 | 183 | 420 | 837 | ||||||||||||
LR2 TCE per revenue day | $16,583 | $17,732 | $17,176 | $17,287 | $18,063 | ||||||||||||
Spot Fleet | |||||||||||||||||
Suezmax revenue days | 2,427 | 2,476 | 1,679 | 9,795 | 5,621 | ||||||||||||
Suezmax spot TCE per revenue day (ii) | $23,554 | $15,825 | $15,294 | $16,154 | $16,627 | ||||||||||||
Aframax revenue days | 1,612 | 1,402 | 766 | 5,515 | 3,956 | ||||||||||||
Aframax spot TCE per revenue day (iii) | $22,023 | $13,693 | $16,773 | $16,034 | $15,739 | ||||||||||||
LR2 revenue days | 724 | 644 | 438 | 2,488 | 1,771 | ||||||||||||
LR2 spot TCE per revenue day (iv) | $19,806 | $12,527 | $14,323 | $14,131 | $14,407 | ||||||||||||
Total Fleet | |||||||||||||||||
Suezmax revenue days | 2,607 | 2,638 | 2,117 | 10,614 | 7,474 | ||||||||||||
Suezmax TCE per revenue day | $23,369 | $15,936 | $16,644 | $16,461 | $18,504 | ||||||||||||
Aframax revenue days | 1,784 | 1,795 | 1,424 | 7,189 | 6,239 | ||||||||||||
Aframax TCE per revenue day | $22,139 | $15,197 | $18,794 | $17,240 | $18,061 | ||||||||||||
LR2 revenue days | 736 | 736 | 621 | 2,908 | 2,608 | ||||||||||||
LR2 TCE per revenue day | $19,754 | $13,178 | $15,165 | $14,587 | $15,580 |
(i) | Revenue days are the total number of calendar days the Company's vessels were in its possession during a period, less the total number of off-hire days during the period associated with major repairs, dry dockings or special or intermediate surveys. Consequently, revenue days represents the total number of days available for the vessel to earn revenue. Idle days, which are days when the vessel is available to earn revenue yet is not employed, are included in revenue days. |
(ii) | Includes vessels trading in the Teekay Suezmax RSA, Teekay Suezmax Classic RSA and non-pool voyage charters. |
(iii) | Includes vessels trading in the Teekay Aframax RSA, Teekay Aframax Classic RSA, non-pool voyage charters and full service lightering voyages. |
(iv) | Includes vessels trading in the Teekay Taurus RSA and non-pool voyage charters. |
(v) | Net revenues is a non-GAAP financial measure. Please refer to "Definitions and Non-GAAP Financial Measures" for a definition of this term. |
• | The portion of the Suezmax fleet trading on the spot market has secured TCE per revenue day of approximately $26,000 per day on average with 70 percent of the available days fixed(1); |
• | The portion of the Aframax fleet trading on the spot market has secured TCE per revenue day of approximately $28,500 per day on average with 68 percent of the available days fixed(2); and |
• | The portion of the Long Range 2 (LR2) product tanker fleet trading on the spot market has secured TCE per revenue day of approximately $24,500 per day on average with 51 percent of the available days fixed(3). |
Owned and Capital Lease Vessels | Chartered-in Vessels | Total | |
Fixed-rate: | |||
Suezmax Tankers | 1 | — | 1 |
Aframax Tankers | 1 | — | 1 |
Total Fixed-Rate Fleet | 2 | — | 2 |
Spot-rate: | |||
Suezmax Tankers | 29 | — | 29 |
Aframax Tankers(i) | 16 | 3 | 19 |
LR2 Product Tankers(ii) | 9 | 2 | 11 |
VLCC Tanker(iii) | 1 | — | 1 |
Total Spot Fleet | 55 | 5 | 60 |
Total Conventional Fleet | 57 | 5 | 62 |
STS Support Vessels | 3 | 3 | 6 |
Total Teekay Tankers' Fleet | 60 | 8 | 68 |
(i) | Includes three Aframax tankers with charter-in contracts that are scheduled to expire in November 2019, December 2019 and March 2021, respectively. |
(ii) | Includes two LR2 product tankers with charter-in contracts that are scheduled to expire in January 2021, each with an option to extend for one year. |
(iii) | The Company’s ownership interest in this vessel is 50 percent. |
• | By dialing (888) 204-4368 or (647) 484-0478, if outside of North America, and quoting conference ID code 7631598. |
• | By accessing the webcast, which will be available on Teekay Tankers’ website at www.teekay.com (the archive will remain on the website for a period of one year). |
Three Months Ended | Year Ended | ||||||||||||
December 31, | September 30, | December 31, | December 31, | December 31, | |||||||||
2018 | 2018 | 2017 | 2018 | 2017 | |||||||||
(unaudited) | (unaudited) | (unaudited) | (unaudited) | (unaudited)(1) | |||||||||
Voyage charter revenues (2)(4) | 219,371 | 152,047 | 30,893 | 651,388 | 125,774 | ||||||||
Time-charter revenues | 8,039 | 12,326 | 26,998 | 59,786 | 112,100 | ||||||||
Other revenues (3) | 12,314 | 11,542 | 11,374 | 44,589 | 53,368 | ||||||||
Net pool revenues (4) | — | — | 35,964 | — | 139,936 | ||||||||
Total revenues | 239,724 | 175,915 | 105,229 | 755,763 | 431,178 | ||||||||
Voyage expenses (2)(4) | (110,602 | ) | (83,048 | ) | (20,443 | ) | (360,576 | ) | (77,368 | ) | |||
Vessel operating expenses | (51,323 | ) | (52,161 | ) | (43,440 | ) | (209,131 | ) | (175,389 | ) | |||
Time-charter hire expense | (4,841 | ) | (4,317 | ) | (3,202 | ) | (19,538 | ) | (30,661 | ) | |||
Depreciation and amortization | (29,916 | ) | (29,595 | ) | (26,829 | ) | (118,514 | ) | (100,481 | ) | |||
General and administrative expenses | (11,836 | ) | (8,747 | ) | (8,004 | ) | (39,775 | ) | (32,879 | ) | |||
(Loss) gain on sales of vessels | — | — | (489 | ) | 170 | (12,984 | ) | ||||||
Restructuring charges | — | (213 | ) | — | (1,195 | ) | — | ||||||
Income (loss) from operations | 31,206 | (2,166 | ) | 2,822 | 7,204 | 1,416 | |||||||
Interest expense | (16,987 | ) | (15,006 | ) | (9,613 | ) | (58,653 | ) | (31,294 | ) | |||
Interest income | 311 | 250 | 163 | 879 | 907 | ||||||||
Realized and unrealized (loss) gain | |||||||||||||
on derivative instruments (5) | (1,693 | ) | 596 | 2,028 | 3,032 | 1,319 | |||||||
Equity income (loss) (6) | 955 | (359 | ) | 1,804 | 1,220 | (25,370 | ) | ||||||
Other (expense) income | (2,290 | ) | (799 | ) | 917 | (6,230 | ) | (5,001 | ) | ||||
Net income (loss) | 11,502 | (17,484 | ) | (1,879 | ) | (52,548 | ) | (58,023 | ) | ||||
Loss per share attributable | |||||||||||||
to shareholders of Teekay Tankers | |||||||||||||
- Basic | 0.04 | (0.07 | ) | (0.01 | ) | (0.20 | ) | (0.31 | ) | ||||
- Diluted | 0.04 | (0.07 | ) | (0.01 | ) | (0.20 | ) | (0.31 | ) | ||||
Weighted-average number of total common | |||||||||||||
shares outstanding | |||||||||||||
- Basic (1) | 268,558,556 | 268,558,556 | 212,107,100 | 268,492,922 | 187,235,377 | ||||||||
- Diluted (1) | 268,759,554 | 268,558,556 | 212,107,100 | 268,492,922 | 187,235,377 | ||||||||
Number of outstanding shares of common stock at the end of the period | 268,558,556 | 268,558,556 | 268,201,638 | 268,558,556 | 268,201,638 |
(1) | Prior to May 31, 2017, the Company owned 50 percent of Teekay Tanker Operations Ltd. (TTOL) and accounted for this investment using the equity method of accounting. The Company acquired the remaining 50 percent of TTOL on May 31, 2017 from Teekay Corporation, resulting in the Company owning 100 percent of TTOL and consolidating its results. Periods prior to May 31, 2017 have been recast to include 100 percent of TTOL's results on a consolidated basis in accordance with common control accounting as required under GAAP at that time. As a result, the weighted-average number of common shares outstanding for periods prior to May 2017 has been retroactively adjusted to include the approximately 13.8 million shares of the Company's Class B common stock issued to Teekay Corporation as consideration for the acquisition. The impact of this recasting is referred to herein as the "Entities under Common Control", and such amounts are summarized for the respective periods in Appendix A. |
(2) | Voyage charter revenues include revenues earned from full service lightering activities. Voyage expenses include certain costs associated with full service lightering activities, which include: short-term in-charter expenses, bunker fuel expenses and other port expenses totaling $23.8 million, $12.4 million and $20.1 million for the three months ended December 31, 2018, September 30, 2018 and December 31, 2017, respectively, and $80.5 million and $72.4 million for the years ended December 31, 2018 and December 31, 2017, respectively. |
(3) | Other revenues include lightering support and liquefied natural gas services revenue, and pool management fees and commission revenues earned from TTOL. |
(4) | Commencing January 1, 2018, the Company adopted Accounting Standards Update 2014-09 as required under GAAP. Prior to January 1, 2018, the Company presented the net allocation for its vessels participating in RSAs as net pool revenues. The Company has determined that it is the principal in voyages its vessels perform that are included in the RSAs. As such, commencing January 1, 2018, revenue from those voyages is presented in voyage charter revenues and the difference between this amount and the Company's net allocation from the RSA is presented as voyage expenses. This had the impact of increasing both voyage charter revenues and voyage expenses for the three months ended December 31, 2018 and September 30, 2018 and the year ended December 31, 2018 by $90.2 million, $73.6 million, and $292.6 million, respectively. This change has been adopted prospectively from January 1, 2018. |
(5) | Includes realized losses and gains relating to interest rate swaps entered into by the Company. For the three months ended December 31, 2018, September 30, 2018 and December 31, 2017, the Company recognized a realized gain on its interest rate swaps of $0.7 million, a realized gain of $0.7 million and a realized loss of $0.1 million, respectively, and a realized gain of $2.3 million and a realized loss of $1.0 million for the years ended December 31, 2018 and 2017, respectively. The Company recognized a realized gain relating to a time-charter swap agreement of $1.1 million for the year ended December 31, 2017. The Company also recognized a realized gain of $0.3 million, a realized loss of $0.1 million and a realized loss of $77 thousand for the three months ended December 31, 2018, September 30, 2018 and December 31, 2017, respectively, and a realized gain of $0.1 million and $0.3 million for the years ended December 31, 2018 and 2017, respectively, relating to its forward freight agreements. |
(6) | Included in equity income (loss) are the Company’s 50 percent interest in the High-Q Investment Ltd. (High-Q) joint venture, which owns one VLCC tanker, its 50 percent interest in Gemini Tankers L.L.C. (until March 2018, when the remaining capital was returned to the Company), and its proportionate 11.3 percent share of earnings from its investment in Tanker Investments Ltd. (TIL) until November 27, 2017, when the Company completed a merger with TIL. From that date, TIL became a wholly-owned subsidiary of the Company, and it has been consolidated. |
Three Months Ended | Year Ended | |||||||||||||||
December 31, | September 30, | December 31, | December 31, | December 31, | ||||||||||||
2018 | 2018 | 2017 | 2018 | 2017 | ||||||||||||
High-Q Joint Venture | 955 | (359 | ) | 735 | 1,220 | 3,072 | ||||||||||
Tanker Investments Ltd. | — | — | (322 | ) | — | (1,706 | ) | |||||||||
Fair value adjustment of | ||||||||||||||||
Tanker Investments Ltd. (i) | — | — | 1,391 | — | (26,733 | ) | ||||||||||
Gemini Tankers L.L.C. | — | — | — | — | (3 | ) | ||||||||||
Total equity income (loss) | 955 | (359 | ) | 1,804 | 1,220 | (25,370 | ) |
(i) | As part of the accounting for the TIL merger, GAAP treats the Company's existing equity investment in TIL as being disposed of at its existing fair value and concurrently repurchased at such fair value, which is included in the cost of the acquisition of the 100 percent controlling interest in TIL. In June 2017, it was determined at that time that recovery of the carrying value of the Company's investment in TIL prior to closing of the merger would be unlikely. Consequently, a non-cash impairment of $28.1 million was required under GAAP to be recognized in the three months ended June 30, 2017 based on the difference between the carrying value of the investment at June 30, 2017 and its fair value based on the TIL share price on that date. On the completion of the merger with TIL in the fourth quarter of 2017, a gain of $1.4 million was recorded on the revaluation of the Company's equity-accounted investment in TIL to fair value at the time. |
As at | As at | As at | |||||||
December 31, | September 30, | December 31, | |||||||
2018 | 2018 | 2017 | |||||||
(unaudited) | (unaudited) | (unaudited) | |||||||
ASSETS | |||||||||
Cash and cash equivalents | 54,917 | 54,361 | 71,439 | ||||||
Restricted cash | 2,153 | 1,794 | 1,599 | ||||||
Pool receivable from affiliates | 56,549 | 26,923 | 15,550 | ||||||
Accounts receivable | 17,365 | 17,048 | 19,288 | ||||||
Due from affiliates | 39,663 | 50,551 | 49,103 | ||||||
Current portion of derivative assets | 2,905 | 3,075 | 1,016 | ||||||
Prepaid expenses | 34,096 | 22,662 | 18,690 | ||||||
Other current assets | 17,943 | 1,385 | — | ||||||
Restricted cash – long-term | 3,437 | 2,672 | 2,672 | ||||||
Vessels and equipment – net | 1,401,551 | 1,556,959 | 1,737,792 | ||||||
Vessels related to capital leases – net | 482,010 | 340,961 | 227,722 | ||||||
Investment in and advances to equity-accounted | |||||||||
investments | 25,766 | 24,811 | 25,460 | ||||||
Derivative assets | 2,973 | 5,531 | 4,226 | ||||||
Intangible assets – net | 11,625 | 12,320 | 14,605 | ||||||
Other non-current assets | 74 | 82 | 127 | ||||||
Goodwill | 8,059 | 8,059 | 8,059 | ||||||
Total assets | 2,161,086 | 2,129,194 | 2,197,348 | ||||||
LIABILITIES AND EQUITY | |||||||||
Accounts payable and accrued liabilities | 52,002 | 41,069 | 42,468 | ||||||
Current portion of long-term debt | 106,236 | 103,843 | 166,745 | ||||||
Current portion of derivative liabilities | 57 | — | — | ||||||
Current obligation related to capital leases | 20,896 | 15,839 | 7,227 | ||||||
Deferred revenue | — | 89 | 557 | ||||||
Due to affiliates | 18,570 | 18,391 | 19,717 | ||||||
Long-term debt | 629,170 | 703,235 | 785,557 | ||||||
Long-term obligation related to capital leases | 354,393 | 280,871 | 141,681 | ||||||
Other long-term liabilities | 32,829 | 30,646 | 26,795 | ||||||
Equity | 946,933 | 935,211 | 1,006,601 | ||||||
Total liabilities and equity | 2,161,086 | 2,129,194 | 2,197,348 |
Year Ended | |||||||
December 31, | December 31, | ||||||
2018 | 2017 | ||||||
(unaudited) | (unaudited)(1) | ||||||
Cash, cash equivalents and restricted cash (used for) provided by | |||||||
OPERATING ACTIVITIES | |||||||
Net loss | (52,548 | ) | (58,023 | ) | |||
Non-cash items: | |||||||
Depreciation and amortization | 118,514 | 100,481 | |||||
(Gain) loss on sales of vessels | (170 | ) | 12,984 | ||||
Unrealized gain on derivative instruments | (579 | ) | (937 | ) | |||
Equity (income) loss | (1,220 | ) | 25,370 | ||||
Other | 11,664 | 8,093 | |||||
Change in operating assets and liabilities | (54,952 | ) | 6,590 | ||||
Expenditures for dry docking | (27,972 | ) | (14,069 | ) | |||
Net operating cash flow | (7,263 | ) | 80,489 | ||||
FINANCING ACTIVITIES | |||||||
Proceeds from long-term debt, net of issuance costs | 81,397 | 232,825 | |||||
Repayments of long-term debt | (165,365 | ) | (109,006 | ) | |||
Prepayment of long-term debt | (137,717 | ) | (443,796 | ) | |||
Proceeds from financing related to sales and leaseback of vessels | 241,339 | 153,000 | |||||
Scheduled repayments of obligation related to capital leases | (14,958 | ) | (4,090 | ) | |||
Cash dividends paid | (8,052 | ) | (20,679 | ) | |||
Proceeds from equity offerings, net of offering costs | — | 8,521 | |||||
Proceeds from issuance of common stock, net of share issuance costs | — | 5,000 | |||||
Other | (92 | ) | (241 | ) | |||
Net financing cash flow | (3,448 | ) | (178,466 | ) | |||
INVESTING ACTIVITIES | |||||||
Proceeds from sales of vessels | 589 | 52,131 | |||||
Expenditures for vessels and equipment | (5,827 | ) | (4,732 | ) | |||
Return of capital from equity-accounted investment | 746 | — | |||||
Loan repayments from equity-accounted investment | — | 550 | |||||
Cash acquired in TIL acquisition, net of transaction fees | — | 30,831 | |||||
Net investing cash flow | (4,492 | ) | 78,780 | ||||
Decrease in cash, cash equivalents and restricted cash | (15,203 | ) | (19,197 | ) | |||
Cash, cash equivalents and restricted cash, beginning of the year | 75,710 | 94,907 | |||||
Cash, cash equivalents and restricted cash, end of the year | 60,507 | 75,710 |
(1) | See note 1 to the Summary Consolidated Statements of Income (Loss) included in this release for further details. |
Three Months Ended | ||||||||||||||||
December 31, 2018 | December 31, 2017 | |||||||||||||||
(unaudited) | (unaudited) | |||||||||||||||
$ | $ Per Share(1) | $ | $ Per Share(1) | |||||||||||||
Net income (loss) - GAAP basis | 11,502 | $0.04 | (1,879 | ) | ($0.01 | ) | ||||||||||
Add specific items affecting net loss: | ||||||||||||||||
Loss on sale of vessels | — | — | 489 | — | ||||||||||||
Unrealized loss (gain) on derivative instruments (3) | 2,708 | $0.01 | (2,205 | ) | ($0.01 | ) | ||||||||||
Other (4) | (208 | ) | — | (2,344 | ) | ($0.01 | ) | |||||||||
Total adjustments | 2,500 | $0.01 | (4,060 | ) | ($0.02 | ) | ||||||||||
Adjusted net income (loss) attributable to shareholders of Teekay | ||||||||||||||||
Tankers | 14,002 | $0.05 | (5,939 | ) | ($0.03 | ) |
Year Ended | ||||||||||||||||
December 31, 2018 | December 31, 2017 | |||||||||||||||
(unaudited) | (unaudited) | |||||||||||||||
$ | $ Per Share(1) | $ | $ Per Share(1) | |||||||||||||
Net loss - GAAP basis | (52,548 | ) | ($0.20 | ) | (58,023 | ) | ($0.31 | ) | ||||||||
Subtract: | ||||||||||||||||
Net income attributable to the Entities under Common Control (2) | — | — | (1,303 | ) | ($0.01 | ) | ||||||||||
Net loss attributable to shareholders of Teekay Tankers | (52,548 | ) | ($0.20 | ) | (59,326 | ) | ($0.32 | ) | ||||||||
Add specific items affecting net loss: | ||||||||||||||||
(Gain) loss on sale of vessels | (170 | ) | — | 12,984 | $0.07 | |||||||||||
Unrealized gain on derivative instruments (3) | (579 | ) | — | (937 | ) | ($0.01 | ) | |||||||||
Other (4) | (1,421 | ) | — | 27,334 | $0.15 | |||||||||||
Total adjustments | (2,170 | ) | — | 39,381 | $0.21 | |||||||||||
Adjusted net loss attributable to shareholders of Teekay | ||||||||||||||||
Tankers | (54,718 | ) | ($0.20 | ) | (19,945 | ) | ($0.11 | ) |
(1) | Basic per share amounts. |
(2) | See note 1 to the Summary Consolidated Statements of Income (Loss) included in this release for further details. |
(3) | Reflects unrealized gains or losses due to the changes in the mark-to-market value of derivative instruments that are not designated as hedges for accounting purposes, including unrealized gains or losses on interest rate swaps, forward freight agreements, a time-charter swap and a TIL common stock purchase warrant that was related to the period prior to the merger. |
(4) | The amount recorded for the year ended December 31, 2018 primarily relates to foreign exchange gains, debt issuance costs which were written off in connection with the refinancing of the Company's debt facilities, freight tax accruals from prior years and restructuring charges. The amount recorded for the year ended December 31, 2017 include the unrealized derivative gains and losses in joint ventures, foreign exchange gains and losses, a net adjustment of $1.0 million related to a reversal of the fair value differential from the TIL merger associated with the loans refinanced in December 2017, a $28.1 million impairment recognized on its equity investment in TIL in the second quarter of 2017, and a $1.4 million gain in the fourth quarter of 2017 to reflect the revaluation of the equity-accounted investment at the date of the TIL merger. |
Three Months Ended | Year Ended | |||||||||||||
December 31, 2018 | December 31, 2017 | December 31, 2018 | December 31, 2017 | |||||||||||
(unaudited) | (unaudited) | (unaudited) | (unaudited) | |||||||||||
Net income (loss) - GAAP basis | 11,502 | (1,879 | ) | (52,548 | ) | (58,023 | ) | |||||||
Subtract: | ||||||||||||||
Net income attributable to the Entities under Common Control (1) | — | — | — | (1,303 | ) | |||||||||
Net income (loss) attributable to shareholders of Teekay Tankers | 11,502 | (1,879 | ) | (52,548 | ) | (59,326 | ) | |||||||
Add: | ||||||||||||||
Depreciation and amortization | 29,916 | 26,829 | 118,514 | 100,481 | ||||||||||
Proportionate share of free cash flow from equity-accounted investments | 1,409 | 1,429 | 2,983 | 8,284 | ||||||||||
Unrealized loss on derivative instruments | 2,708 | — | 2,708 | 1,700 | ||||||||||
Loss on sales of vessels | — | 489 | — | 12,984 | ||||||||||
Equity loss (2) | — | — | — | 24,063 | ||||||||||
Other | — | — | — | 2,325 | ||||||||||
Less: | ||||||||||||||
Equity income (2) | (955 | ) | (1,804 | ) | (1,220 | ) | — | |||||||
Unrealized gain on derivative instruments | — | (2,205 | ) | (3,287 | ) | (2,636 | ) | |||||||
Gain on sale of vessels | — | — | (170 | ) | — | |||||||||
Free cash flow | 44,580 | 22,859 | 66,980 | 87,875 | ||||||||||
Weighted-average number of common shares outstanding for the period - basic | 268,558,556 | 212,107,100 | 268,492,922 | 187,235,377 | ||||||||||
(1) | See note 1 to the Summary Consolidated Statements of Income (Loss) included in this release for further details. |
(2) | Included in equity (income) loss is the Company’s 50 percent interest in the High-Q joint venture, which owns one VLCC tanker. For the three months ended December 31, 2017, equity income also included the Company's proportionate 11.3 percent share of earnings from its investment in TIL prior to the TIL merger. For the year ended December 31, 2017, equity loss also included the Company's 50 percent interest in Gemini Tankers L.L.C., its proportionate 11.3 percent share of earnings from its investment in TIL prior to the TIL merger and excludes equity income associated with TTOL as it is now consolidated (see note 1 to the Summary Consolidated Statements of Income (Loss) included in this release for further details). |
Three Months Ended | Year Ended | |||||||||
December 31, 2018 | September 30, 2018 | December 31, 2017 | December 31, 2018 | December 31, 2017 | ||||||
(unaudited) | (unaudited) | (unaudited) | (unaudited) | (unaudited) | ||||||
Income (loss) from operations - GAAP basis | 31,206 | (2,166 | ) | 2,822 | 7,204 | 1,416 | ||||
Depreciation and amortization | 29,916 | 29,595 | 26,829 | 118,514 | 100,481 | |||||
Loss (gain) on sale of vessels | — | — | 489 | (170 | ) | 12,984 | ||||
CFVO – Consolidated | 61,122 | 27,429 | 30,140 | 125,548 | 114,881 | |||||
Less: CFVO attributable to the Entities under Common Control | — | — | — | — | (2,546 | ) | ||||
CFVO – Equity Investments (See this Appendix C) | 1,132 | 321 | 1,994 | 3,322 | 10,803 | |||||
Total CFVO | 62,254 | 27,750 | 32,134 | 128,870 | 123,138 |
Three Months Ended | ||||||||||||
December 31, 2018 | September 30, 2018 | December 31, 2017 | ||||||||||
(unaudited) | (unaudited) | (unaudited) | ||||||||||
At | Company's | At | Company's | At | Company's | |||||||
100% | Portion (1) | 100% | Portion (1) | 100% | Portion (1) | |||||||
Revenues | 2,851 | 1,426 | 1,363 | 682 | 19,237 | 3,509 | ||||||
Vessel and other operating expenses | (588 | ) | (294 | ) | (722 | ) | (361 | ) | (10,739 | ) | (1,515 | ) |
Depreciation and amortization | (908 | ) | (454 | ) | (903 | ) | (452 | ) | (6,316 | ) | (1,035 | ) |
Income (loss) from vessel operations of equity-accounted investments | 1,355 | 678 | (262 | ) | (131 | ) | 2,182 | 959 | ||||
Interest expense | (451 | ) | (226 | ) | (456 | ) | (228 | ) | (3,137 | ) | (507 | ) |
Realized and unrealized gain on derivative instruments | — | — | — | — | 21 | 11 | ||||||
Other | 1,006 | 503 | — | — | (445 | ) | (50 | ) | ||||
Equity income (loss) of equity-accounted vessels (2) | 1,910 | 955 | (718 | ) | (359 | ) | (1,379 | ) | 413 | |||
Income (loss) from vessel operations of equity-accounted investments | 1,355 | 678 | (262 | ) | (131 | ) | 2,182 | 959 | ||||
Depreciation and amortization | 908 | 454 | 903 | 452 | 6,316 | 1,035 | ||||||
Cash flow from vessel operations of equity-accounted investments | 2,263 | 1,132 | 641 | 321 | 8,498 | 1,994 |
(1) | The Company’s proportionate share of its equity-accounted vessels and other investments ranges from 11.3 percent to 50 percent. |
(2) | For the three months ended December 31, 2017, the Company's portion of equity income excludes a $1.4 million gain in the fourth quarter of 2017 to reflect the revaluation of the Company's equity-accounted investment in TIL at the date of the TIL merger. |
Year Ended | ||||||||
December 31, 2018 | December 31, 2017 | |||||||
(unaudited) | (unaudited) | |||||||
At | Company's | At | Company's | |||||
100% | Portion (1) | 100% | Portion (1) | |||||
Revenues | 9,601 | 4,801 | 107,689 | 17,470 | ||||
Vessel and other operating expenses | (2,958 | ) | (1,479 | ) | (58,429 | ) | (6,667 | ) |
Depreciation and amortization | (3,490 | ) | (1,745 | ) | (35,072 | ) | (5,250 | ) |
Income from vessel operations of equity-accounted investments | 3,153 | 1,577 | 14,188 | 5,553 | ||||
Interest expense | (1,751 | ) | (876 | ) | (17,436 | ) | (2,569 | ) |
Realized and unrealized gain on derivative instruments | 32 | 16 | 27 | 14 | ||||
Other | 1,006 | 503 | (3,140 | ) | (330 | ) | ||
Equity income (loss) of equity-accounted vessels (2) | 2,440 | 1,220 | (6,361 | ) | 2,668 | |||
Income from vessel operations of equity-accounted investments | 3,153 | 1,577 | 14,188 | 5,553 | ||||
Depreciation and amortization | 3,490 | 1,745 | 35,072 | 5,250 | ||||
Cash flow from vessel operations of equity-accounted investments | 6,643 | 3,322 | 49,260 | 10,803 |
(1) | The Company’s proportionate share of its equity-accounted vessels and other investments ranges from 11.3 percent to 50 percent. |
(2) | For the year ended December 31, 2017, the Company's portion of equity income excludes the net write-down of $26.7 million recognized on the Company's equity-accounted investment in TIL and includes equity income associated with TTOL through May 31, 2017 (see note 1 to the Summary Consolidated Statements of Income (Loss) included in this release for further details). |