Canada Markets closed

Teekay Corporation Reports Second Quarter 2019 Results

Highlights

  • GAAP net loss attributable to shareholders of Teekay of $39.5 million, or $0.39 per share, and adjusted net loss attributable to shareholders of Teekay(1) of $13.4 million, or $0.13 per share (excluding items listed in Appendix A to this release).
  • Total Adjusted EBITDA(1) of $196.6 million.
  • In May 2019, refinanced Teekay's $498 million 2020 bond maturity with a new $250 million private offering of 9.25% senior secured notes maturing in November 2022, proceeds from the sale of remaining interests in Teekay Offshore, and existing liquidity.
  • In May 2019, entered into a contract extension for the Banff FPSO unit out to August 2020.
  • In June 2019, Teekay LNG took delivery of its third, 50 percent-owned ARC7 LNG carrier newbuilding which immediately commenced its 27-year charter contract servicing the Yamal LNG project, and expects the fourth vessel to deliver mid-August 2019.

VANCOUVER, British Columbia, Aug. 01, 2019 (GLOBE NEWSWIRE) -- Teekay Corporation (Teekay or the Company) (TK) today reported results for the quarter ended June 30, 2019.  These results include the Company’s two publicly-listed consolidated subsidiaries Teekay LNG Partners L.P. (Teekay LNG) (TGP) and Teekay Tankers Ltd. (Teekay Tankers) (TNK) (collectively, the Daughter Entities), and all remaining subsidiaries and equity-accounted investments. Teekay, together with its subsidiaries other than the Daughter Entities, is referred to in this release as Teekay Parent.  Please refer to the second quarter 2019 earnings releases of Teekay LNG and Teekay Tankers, which are available on Teekay's website at www.teekay.com, for additional information on their respective results.

Financial Summary

    Three Months Ended
  June 30, March 31, June 30,
  2019 2019 2018
 (in thousands of U.S. dollars, except per share amounts) (unaudited) (unaudited) (unaudited)
TEEKAY CORPORATION CONSOLIDATED    
GAAP FINANCIAL COMPARISON      
Revenues 457,667   481,213   405,642  
Income from vessel operations 71,463   84,232   1,921  
Equity (loss) income (6,284 ) (61,653 ) 837  
Net loss attributable to shareholders of Teekay (39,485 ) (84,257 ) (28,324 )
Loss per share attributable to shareholders of Teekay (0.39 ) (0.84 ) (0.28 )
NON-GAAP FINANCIAL COMPARISON      
Total Adjusted EBITDA(1) 196,609   236,960   164,197  
Adjusted Net Loss attributable to shareholders of Teekay(1) (13,368 ) (12,955 ) (21,555 )
Adjusted Net Loss per share attributable to shareholders of Teekay(1) (0.13 ) (0.13 ) (0.21 )
TEEKAY PARENT      
NON-GAAP FINANCIAL COMPARISON      
Teekay Parent Adjusted EBITDA(1) 3,427   (1,802 ) 16,641  
Total Teekay Parent Free Cash Flow(1) (6,427 ) (13,763 ) 798  

(1) These are non-GAAP financial measures.  Please refer to “Definitions and Non-GAAP Financial Measures” and the Appendices to this release for definitions of these terms and reconciliations of these non-GAAP financial measures as used in this release to the most directly comparable financial measures under United States generally accepted accounting principles (GAAP).

CEO Commentary

“In the second quarter of 2019, our total adjusted EBITDA increased by $32 million, or 20%, from the same period of the prior year, primarily driven by the delivery of various growth projects at Teekay LNG, higher charter rates on certain LNG carriers, higher spot tanker rates and lower general and administrative (G&A) expenses,” commented Kenneth Hvid, Teekay’s President and Chief Executive Officer.  “Looking ahead, although we expect continued cash flow growth from our gas business, our third quarter results are expected to be weaker primarily as a result of scheduled maintenance for two of our FPSO units and lower spot tanker rates partly due to seasonal factors. However, looking to the fourth quarter, we expect our FPSO units to be back up to normal capacity and the tanker market fundamentals continue to support a stronger tanker market in the latter part of 2019 and into 2020.”

“Teekay LNG continues to report cash flow growth driven by newbuilding deliveries and higher charter rates on certain LNG carriers and is executing its balanced capital allocation plan, which currently prioritizes delevering while opportunistically repurchasing common units below its intrinsic value.”

“Teekay Tankers experienced seasonally weaker spot tanker rates compared to the first quarter; however, tanker rates were significantly higher when compared to the same period of the prior year, reflecting tightening tanker market fundamentals, which continue to support a tanker market recovery that should increase both cash flows and asset values.”

“Teekay Parent reported slightly better than expected overall results for its FPSO units as a result of higher production and oil prices for the Banff and Hummingbird Spirit FPSO units, partially offset by lower production and higher operating expenses on the Foinaven FPSO unit. In addition, Teekay Parent also reduced its gross debt by $223 million from last quarter with the completion of its bond refinancing and divestment of its remaining interests in Teekay Offshore in May 2019.”

Mr. Hvid continued, “We have also reduced our G&A expenses at the consolidated and Teekay Parent level, which are down in the second quarter of this year by 15% and 30%, respectively, compared to the same period of the prior year.  In closing, we look forward to presenting at our Teekay Group Investor Day on October 2, 2019 in New York where we will cover the strategy, financial position and market outlook for the Teekay Group.”

Summary of Results

Teekay Corporation Consolidated

The Company's consolidated results during the quarter ended June 30, 2019, compared to the same period of the prior year, were positively impacted primarily by higher earnings in Teekay LNG due to the delivery and contract start-up of several newbuildings during the past year as well as higher revenues earned from certain existing LNG carriers and multi-gas vessels, and higher earnings in Teekay Tankers primarily as a result of an increase in average spot tanker rates.

These increases were partially offset primarily by lower revenues from Teekay Parent's three directly-owned floating production, storage and offloading (FPSO) units in the second quarter of 2019, compared to the same period of the prior year, as a result of lower oil production and average oil prices, higher unplanned shutdowns, and lower revenues recognized in the second quarter of 2019 due to timing differences resulting from the adoption of the new lease accounting standards effective January 1, 2019, as well as higher vessel operating costs as a result of the timing of repair and maintenance activities.

In addition, GAAP net loss was positively impacted in the three months ended June 30, 2019, compared to the same quarter of the prior year, by a decrease of $32.8 million in asset impairments, which decrease was partially offset by various items, including a loss of $10.7 million related to the repurchase of Teekay's 8.5% senior notes due 2020 (the 2020 Notes), a loss of $7.8 million on the sale of Teekay Parent's remaining investment in Teekay Offshore, an increase in foreign exchange losses, and an increase in realized and unrealized losses on non-designated derivative instruments.

Teekay Parent

Total Teekay Parent Free Cash Flow(1) was negative $6.4 million during the second quarter of 2019, compared to positive $0.8 million for the same period of the prior year primarily due to: lower revenues for the Foinaven FPSO unit due to lower production and higher unplanned maintenance in the second quarter of 2019, higher operational expenses in preparation for a scheduled maintenance shutdown in the third quarter of 2019, and, as a result of the adoption of the new lease accounting standard in 2019, a deferral in 2019 of the recognition of approximately $2 million of additional incentive revenue related to the Foinaven FPSO unit which would have been recognized in the second quarter of 2019 under the accounting standard in effect in 2018; lower revenues from the Hummingbird Spirit FPSO unit due to lower contractual production tariffs linked to oil prices in the second quarter of 2019 compared to the same period in the prior year; and lower cash distributions from Teekay Offshore as its distributions were reduced to zero in January 2019.  These decreases were partially offset by a 36% increase in Teekay LNG’s quarterly distribution in the first quarter of 2019, lower corporate general and administrative expenses incurred in 2019, and lower interest expense due to the repurchase of 2020 Notes over the past year and the 2020 Note refinancing completed in May 2019. Please refer to Appendix D of this release for additional information about Teekay Parent's Free Cash Flow.

(1) This is a non-GAAP financial measures.  Please refer to “Definitions and Non-GAAP Financial Measures” and the Appendices to this release for a definition of this term and a reconciliation of this non-GAAP financial measure as used in this release to the most directly comparable financial measures under United States GAAP.

Summary Results of Daughter Entities

Teekay LNG

Teekay LNG’s net income and total adjusted EBITDA for the three months ended June 30, 2019, compared to the same quarter of the prior year, were positively impacted by: the deliveries of five wholly-owned LNG carrier newbuildings (the Myrina, Megara, Bahrain Spirit, Sean Spirit and Yamal Spirit) between May 2018 and January 2019; higher earnings from the Torben Spirit LNG carrier upon redeployment in December 2018 at a higher charter rate; higher spot revenues for seven multi-gas carriers during the second quarter of 2019; lower vessel operating expenses due to the timing of expenditures; and the deliveries of two joint venture LNG carrier newbuildings between July 2018 and January 2019 and two joint venture ARC7 LNG carrier newbuildings between September 2018 and June 2019.

These increases were partially offset by an increase in off-hire days in the second quarter of 2019 for certain LNG carriers for repairs and a scheduled dry docking, the sales of the European Spirit, African Spirit and Toledo Spirit conventional tankers between October 2018 and January 2019, and scheduled dry dockings and planned maintenance on certain vessels in one of Teekay LNG's joint ventures.

In addition, GAAP net income was positively impacted in the three months ended June 30, 2019, compared to the same quarter of the prior year, by various items, including a decrease in the write-down of vessels, which was partially offset by increases in unrealized losses on non-designated derivative instruments.

Please refer to Teekay LNG's second quarter 2019 earnings release for additional information on the financial results for this entity.

Teekay Tankers

Teekay Tankers' net income and total adjusted EBITDA for the three months ended June 30, 2019 increased compared to the same period of the prior year, primarily due to higher average spot tanker rates, which increase was partially offset by more scheduled dry dockings and higher interest expense associated with three sale-leaseback transactions that were completed between September 2018 and May 2019.

In addition, GAAP net income was negatively impacted by unrealized losses on non-designated derivative instruments in the second quarter of 2019 compared to gains on non-designated derivative instruments in the second quarter of 2018.

Please refer to Teekay Tankers' second quarter 2019 earnings release for additional information on the financial results for this entity.

Summary of Recent Events

Teekay Parent

In late-April 2019, Teekay Parent agreed to sell to Brookfield Business Partners L.P., together with its institutional partners (collectively Brookfield), all of the Company’s remaining interests in Teekay Offshore, which included the Company’s 49% general partner interest, common units, warrants, and an outstanding $25 million loan from Teekay Parent to Teekay Offshore, for total cash proceeds of $100 million. The transaction closed on May 8, 2019.

In May 2019, Teekay Parent completed a private offering for $250 million in aggregate principal amount of 9.25% senior secured notes due November 2022 (the Notes). The Notes are guaranteed on a senior secured basis by certain of Teekay’s subsidiaries and will initially be secured by first-priority liens on two of Teekay Parent's FPSO units, the Petrojarl Banff and Hummingbird Spirit, a pledge of the equity interests of the Teekay subsidiary that owns all of Teekay’s common units of Teekay LNG and all of Teekay’s Class A common shares of Teekay Tankers and a pledge of the equity interests in the Teekay subsidiaries that own its three FPSO units. In addition, Teekay Parent completed the settlement of its cash tender offer to purchase its outstanding 2020 Notes, repurchasing $460.9 million of the $497.7 million aggregate principal amount outstanding prior to the tender offer. Of the $460.9 million of repurchases of the 2020 Notes, $458.0 million was repurchased for total consideration of $1,032.50 per $1,000 of principal amount and $2.9 million was repurchased for total consideration of $982.50 per $1,000 of principal amount.

In May 2019, Teekay Parent entered into an agreement with CNR International (U.K.) Limited to extend the employment of the Banff FPSO unit on the Banff field in the North Sea for a period of one year to the end of August 2020 at substantially similar terms to the previous contract.

Teekay LNG

In June 2019, Teekay LNG took delivery of the third, 50 percent-owned ARC7 LNG carrier newbuilding, the Nikolay Yevgenov, that immediately commenced its 27-year charter contract servicing the Yamal LNG project.

In December 2018, the board of directors of Teekay LNG's general partner approved a $100 million unit repurchase program.  Since that time, Teekay LNG has repurchased a total of 1.43 million common units, or approximately 2% of the outstanding common units immediately prior to commencement of the program, for a total cost of $16.9 million, representing an average repurchase price of $11.86 per unit.

Liquidity

As at June 30, 2019, Teekay Parent had total liquidity of approximately $186.8 million (consisting of $74.9 million of cash and cash equivalents and $111.9 million of undrawn revolving credit facilities) and, on a consolidated basis, Teekay had consolidated total liquidity of approximately $643.7 million (consisting of $235.2 million of cash and cash equivalents and $408.5 million of undrawn revolving credit facilities and the undrawn portion of a loan, which is determined based on certain borrowing criteria, to finance Teekay Tankers' pool management operations).

Conference Call

The Company plans to host a conference call on Thursday, August 1, 2019 at 1:00 p.m. (ET) to discuss its results for the second quarter of 2019. All shareholders and interested parties are invited to listen to the live conference call by choosing from the following options:

  • By dialing (877)-260-1479 or (647) 490-5367, if outside North America, and quoting conference ID code 5752076.
  • By accessing the webcast, which will be available on Teekay’s website at www.teekay.com (the archive will remain on the website for a period of one year).

An accompanying Second Quarter 2019 Earnings Presentation will also be available at www.teekay.com in advance of the conference call start time.

About Teekay

Teekay is a leading provider of international crude oil and gas marine transportation services and also provides offshore production and logistics. Teekay provides these services primarily through its directly-owned fleet and its controlling ownership interests in Teekay LNG Partners L.P. (TGP), the world’s third largest independent owner and operator of LNG carriers, and Teekay Tankers Ltd. (TNK), one of the world’s largest owners and operators of mid-sized crude tankers. The consolidated Teekay entities manage and operate total assets under management of approximately $12 billion, comprised of approximately 155 liquefied gas, offshore, and conventional tanker assets. With offices in 12 countries and approximately 5,600 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”.

For Investor Relations enquiries contact:
Ryan Hamilton
Tel:  +1 (604) 609-2963
Website:  www.teekay.com

Definitions and Non-GAAP Financial Measures

This release includes various financial measures that are non-GAAP financial measures as defined under the rules of the Securities and Exchange Commission (SEC). These non-GAAP financial measures, which include, Adjusted Net Loss Attributable to Shareholders of Teekay, Teekay Parent GPCO Free Cash Flow, Teekay Parent Free Cash Flow, Net Interest Expense and Adjusted Equity Income, and commencing in the first quarter of 2019, Adjusted EBITDA, are intended to provide additional information and should not be considered substitutes for measures of performance prepared in accordance with GAAP. In addition, these measures do not have standardized meanings across companies, and therefore may not be comparable to similar measures presented by other companies. The Company believes that certain investors use this information to evaluate the Company’s financial performance, as does management.

In 2018 and prior periods, the Company reported Cash Flow from Vessel Operations (CFVO), as a non-GAAP measure. In the first quarter of 2019, the Company made certain changes to its non-GAAP financial measures to more closely align with internal management reporting, Company reporting in its SEC Annual Report on Form 20-F and metrics used by certain investors. CFVO from Consolidated Vessels and Total CFVO are replaced with Consolidated Adjusted EBITDA and Total Adjusted EBITDA, respectively, for current and comparative periods.

Non-GAAP Financial Measures

Total Adjusted EBITDA represents net income (loss) before interest, taxes, depreciation and amortization, foreign exchange gain (loss), items included in other (loss) income, write-down and (loss) gain on sale of vessels, equipment and other operating assets, amortization of in-process revenue contracts, adjustments for direct financing leases to a cash basis, unrealized gains (losses) on derivative instruments, realized losses on interest rate swaps, realized losses on interest rate swap amendments and terminations, loss on deconsolidation of Teekay Offshore, write-downs related to equity-accounted investments, and our share of the above items in non-consolidated joint ventures which are accounted for using the equity method of accounting. Consolidated Adjusted EBITDA represents Adjusted EBITDA from vessels that are consolidated on the Company's financial statements.  Adjusted EBITDA from Equity-Accounted Vessels represents the Company's proportionate share of Adjusted EBITDA from its equity-accounted vessels. The Company does not have the unilateral ability to determine whether the cash generated by its equity-accounted vessels is retained within the entity in which the Company holds the equity-accounted investments or distributed to the Company and other owners. In addition, the Company does not control the timing of any such distributions to the Company and other owners. Adjusted EBITDA is a non-GAAP financial measure used by certain investors and management to measure the operational performance of companies. Please refer to Appendices C and E of this release for reconciliations of Adjusted EBITDA to net income (loss) and equity (loss) income, respectively, which are the most directly comparable GAAP measures reflected in the Company’s consolidated financial statements.

Adjusted Net Loss Attributable to Shareholders of Teekay excludes items of income or loss from GAAP net 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, as does management. Please refer to Appendix A of this release for a reconciliation of this non-GAAP financial measure to net loss, and refer to footnote (3) of the statements of loss for a reconciliation of adjusted equity income to equity (loss) income, the most directly comparable GAAP measure reflected in the Company’s consolidated financial statements.

Teekay Parent Financial Measures

Teekay Parent Adjusted EBITDA represents the sum of (a) distributions or dividends (including payments-in-kind) relating to a given quarter (but received by Teekay Parent in the following quarter) as a result of ownership interests in its consolidated publicly-traded subsidiaries (Teekay LNG and Teekay Tankers) and its equity-accounted investment in Teekay Offshore prior to it being sold in May 2019, net of Teekay Parent’s corporate general and administrative expenditures for the given quarter and (b) Adjusted EBITDA attributed to Teekay Parent’s directly-owned and chartered-in assets. Teekay Parent Free Cash Flow represents Teekay Parent Adjusted EBITDA, less Teekay Parent’s net interest expense and dry-dock expenditures for the given quarter. Net Interest Expense includes interest expense (excluding the amortization of prepaid loan costs), interest income and realized losses on interest rate swaps. Please refer to Appendices B, C, D and E of this release for further details and reconciliations of these non-GAAP financial measures to the most directly comparable GAAP measures reflected in the Company’s consolidated financial statements.

Teekay Corporation
Summary Consolidated Statements of Loss
(in thousands of U.S. dollars, except share and per share data)

  Three Months Ended Six Months Ended
  June 30,
March 31, June 30, June 30, June 30,
  2019
2019 2018 2019 2018
  (unaudited)
(unaudited) (unaudited) (unaudited) (unaudited)
         
Revenues 457,667   481,213   405,642   938,880   799,664  
           
Voyage expenses (98,680 ) (103,123 ) (94,912 ) (201,803 ) (180,789 )
Vessel operating expenses (162,621 ) (156,992 ) (161,787 ) (319,613 ) (319,222 )
Time-charter hire expense (28,817 ) (29,838 ) (20,648 ) (58,655 ) (40,059 )
Depreciation and amortization (73,849 ) (72,107 ) (67,960 ) (145,956 ) (135,271 )
General and administrative expenses (20,868 ) (22,972 ) (24,470 ) (43,840 ) (49,153 )
Write-down and loss on sales of vessels   (3,328 ) (32,830 ) (3,328 ) (51,492 )
Restructuring charges (1,369 ) (8,621 ) (1,114 ) (9,990 ) (3,252 )
Income from vessel operations 71,463   84,232   1,921   155,695   20,426  
           
Interest expense (70,205 ) (73,671 ) (59,526 ) (143,876 ) (114,151 )
Interest income 2,233   2,689   2,095   4,922   3,772  
Realized and unrealized (losses) gains on          
  non-designated derivative instruments (1) (10,964 ) (5,423 ) 10,723   (16,387 ) 20,149  
Equity (loss) income (2) (6,284 ) (61,653 ) 837   (67,937 ) 27,954  
Income tax expense (3,404 ) (5,036 ) (8,746 ) (8,440 ) (12,863 )
Foreign exchange (loss) gain (5,851 ) (2,630 ) 12,529   (8,481 ) 12,551  
Loss on deconsolidation of Teekay Offshore         (7,070 )
Other (loss) income – net (3) (11,099 ) 28   520   (11,071 ) (395 )
Net loss (34,111 ) (61,464 ) (39,647 ) (95,575 ) (49,627 )
Net (income) loss attributable to          
  non-controlling interests (5,374 ) (22,793 ) 11,323   (28,167 ) 748  
Net loss attributable to the shareholders of          
  Teekay Corporation (39,485 ) (84,257 ) (28,324 ) (123,742 ) (48,879 )
Loss per common share of Teekay Corporation          
  -  Basic and diluted $ (0.39 ) $ (0.84 ) $ (0.28 ) $ (1.23 ) $ (0.49 )
Weighted-average number of common          
  shares outstanding          
  -  Basic and diluted 100,783,496   100,520,421   100,434,512   100,652,685   98,892,574  

(1) Realized and unrealized (losses) gains related to derivative instruments that are not designated in qualifying hedging relationships for accounting purposes are included as a separate line item in the consolidated statements of loss. The realized (losses) gains relate to the amounts the Company actually paid to settle such derivative instruments and the unrealized (losses) gains relate to the change in fair value of such derivative instruments, as detailed in the table below:

    Three Months Ended Six Months Ended
    June 30, March 31, June 30, June 30, June 30,
    2019 2019 2018 2019 2018
    (unaudited) (unaudited) (unaudited) (unaudited) (unaudited)
Realized losses relating to          
  Interest rate swap agreements (1,785 ) (1,688 ) (4,031 ) (3,473 ) (8,840 )
  Stock purchase warrants(i) (25,559 )     (25,559 )  
  Forward freight agreements (29 ) (13 ) (18 ) (42 ) (18 )
    (27,373 ) (1,701 ) (4,049 ) (29,074 ) (8,858 )
Unrealized (losses) gains relating to          
  Interest rate swap agreements (8,195 ) (6,021 ) 8,532   (14,216 ) 24,451  
  Foreign currency forward contracts (101 )     (101 )  
  Stock purchase warrants(i) 24,584   2,316   6,206   26,900   4,522  
  Forward freight agreements 121   (17 ) 34   104   34  
    16,409   (3,722 ) 14,772   12,687   29,007  
Total realized and unrealized (losses) gains on derivative instruments (10,964 ) (5,423 ) 10,723   (16,387 ) 20,149  

(i) Relates to the sale of the Company's remaining interest in Teekay Offshore in May 2019. Also refer to (2) below.

(2) The Company’s proportionate share of items within equity (loss) income as identified in Appendix A of this release is detailed in the table below. By excluding these items from equity (loss) income as reflected in the consolidated statements of loss, 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 financial measure.

    Three Months Ended Six Months Ended
    June 30, March 31, June 30, June 30, June 30,
    2019 2019 2018 2019 2018
    (unaudited) (unaudited) (unaudited) (unaudited) (unaudited)
Equity (loss) income (6,284 ) (61,653 ) 837   (67,937 ) 27,954  
Proportionate share of unrealized losses (gains) on derivative instruments 5,203   8,765   (6,986 ) 13,968   (26,463 )
Loss on sale/write-down of investment in Teekay Offshore(i) 7,853   64,900     72,753    
Other(ii) 1,023     10,712   1,023   12,244  
Equity income adjusted for items in Appendix A 7,795   12,012   4,563   19,807   13,735  

(i) During the three and six months ended June 30, 2019, the Company recognized a loss of $7.9 million on sale of its investment in Teekay Offshore to Brookfield which occurred in May 2019.  In connection with the sale, the Company also recognized a write-down of $64.9 million on its equity-accounted investment in Teekay Offshore in the first quarter of 2019. Also refer to (1) above in respect of gains and losses on stock purchase warrants.

(ii) Other for the three and six months ended June 30, 2018 includes the Company's proportionate share of write-downs and gain on sales of vessels in Teekay Offshore and a loss on sale of the Company's investment in KT Maritime Services Australia (Pty) Ltd.  Other for the six months ended June 30, 2018 also includes the Company's proportionate share of the gain (loss) on sale of vessels in Teekay LNG's Exmar LPG joint venture, partially offset by transaction fees relating to the historical amendment of certain interest rate swaps in Teekay Offshore, depreciation expense as a result of the change in the useful life and residual value estimates of certain of Teekay Offshore's shuttle tankers, a decrease in the deferred income tax asset for Teekay Offshore's Norwegian tax structure and the write-down of loans receivable from Gemini Tankers LLC.

(3) Other (loss) income for the three and six months ended June 30, 2019 includes $10.7 million relating to the repurchase of the Company's 2020 Notes. Please refer to Summary of Recent Events in this release.

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

  As at June 30, As at March 31, As at December 31,
  2019 2019 2018
  (unaudited) (unaudited) (unaudited)
ASSETS    
Cash and cash equivalents - Teekay Parent 74,890   213,090   220,238  
Cash and cash equivalents - Teekay LNG 124,880   122,589   149,014  
Cash and cash equivalents - Teekay Tankers 35,429   75,045   54,917  
Current portion of loans and advances to      
  equity-accounted investments (1) 93,924   153,409   169,197  
Vessel held for sale 12,300      
Accounts receivable and other current assets (1) 330,811   259,888   251,527  
Restricted cash - Teekay Parent 2,023   2,040   2,030  
Restricted cash - Teekay LNG 80,308   78,015   73,850  
Restricted cash - Teekay Tankers 5,353   5,524   5,590  
Vessels and equipment - Teekay Parent 284,840   292,653   304,049  
Vessels and equipment - Teekay LNG 3,320,937   3,403,379   3,242,581  
Vessels and equipment - Teekay Tankers 1,856,766   1,864,425   1,883,561  
Operating lease right-of-use assets (2) 185,716   173,945    
Advances on newbuilding contracts     86,942  
Net investment in direct financing leases 564,685   571,796   575,163  
Investments in and loans to equity-accounted 1,011,530   1,106,572   1,193,741  
  investments
Other non-current assets 141,626   159,115   179,270  
Total Assets 8,126,018   8,481,485   8,391,670  
  LIABILITIES AND EQUITY    
Accounts payable and accrued liabilities and      
  other (1) 356,022   268,897   254,380  
Advances from equity-accounted investments (1) 27,607   64,406   75,292  
Current portion of long-term debt - Teekay Parent 36,663   255,458    
Current portion of long-term debt - Teekay LNG 468,038   201,362   217,120  
Current portion of long-term debt - Teekay Tankers 125,661   146,843   127,132  
Long-term debt - Teekay Parent 345,768   349,637   614,341  
Long-term debt - Teekay LNG 2,799,426   3,121,709   3,051,212  
Long-term debt - Teekay Tankers 894,501   939,222   983,563  
Derivative liabilities 84,653   75,244   68,557  
Operating lease liabilities (2) 173,476   161,479    
Other long-term liabilities 141,578   141,138   133,045  
Equity:      
Non-controlling interests 2,005,399   2,040,496   2,058,037  
Shareholders of Teekay 667,226   715,594   808,991  
Total Liabilities and Equity 8,126,018   8,481,485   8,391,670  
         
Net debt - Teekay Parent (3) 305,518   389,965   392,073  
Net debt - Teekay LNG (3) 3,062,276   3,122,467   3,045,468  
Net debt - Teekay Tankers (3) 979,380   1,005,496   1,050,188  

(1) Subsequent to the sale of the Company's remaining interest in Teekay Offshore in May 2019, amounts receivable and payable to Teekay Offshore are presented in accounts receivable and accounts payable, respectively. These were previously presented in current portion of loans and advances to equity-accounted investments, and advances from equity-accounted investments, respectively.

(2)  Upon adoption of the new lease accounting standard on January 1, 2019, the Company's long-term chartered-in vessels, with lease terms of more than one year, are now treated as operating lease right-of-use assets and operating lease liabilities. This resulted in an increase in the Company’s assets and liabilities by $161.5 million at March 31, 2019 and by $173.5 million at June 30, 2019.

(3) Net debt is a non-GAAP financial 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)

  Six Months Ended
  June 30,
  2019 2018
  (unaudited) (unaudited)
Cash, cash equivalents and restricted cash provided by (used for)    
OPERATING ACTIVITIES    
Net loss (95,575 ) (49,627 )
Non-cash and non-operating items:    
  Depreciation and amortization 145,956   135,271  
  Unrealized loss (gain) on derivative instruments and loss on sale of warrants 14,933   (35,515 )
  Write-down and loss on sales of vessels 3,328   51,492  
  Equity loss (income), net of dividends received 85,211   (15,207 )
  Foreign currency exchange loss and other

34,744   22,132  
Direct financing lease payments received 6,050    
Change in operating assets and liabilities 18,427   14,325  
Expenditures for dry docking (34,150 ) (12,437 )
Net operating cash flow 178,924   110,434  
     
FINANCING ACTIVITIES    
Proceeds from issuance of long-term debt, net of issuance costs 376,658   409,793  
Prepayments of long-term debt (759,401 ) (295,914 )
Scheduled repayments of long-term debt (117,110 ) (171,433 )
Proceeds from short-term debt 65,000    
Prepayment of short-term debt (50,000 )  
Proceeds from financing related to sales-leaseback of vessels 222,400   243,812  
Repayments of obligations related to finance leases (45,928 ) (28,819 )
Net proceeds from equity issuances of Teekay Corporation   103,657  
Repurchase of Teekay LNG common units (12,056 )  
Distributions paid from subsidiaries to non-controlling interests (30,465 ) (33,872 )
Cash dividends paid (5,523 ) (11,036 )
Other financing activities (580 ) (566 )
Net financing cash flow (357,005 ) 215,622  
     
INVESTING ACTIVITIES    
Expenditures for vessels and equipment (89,120 ) (315,348 )
Proceeds from sale of equity-accounted investments and related assets 100,000   54,438  
Investment in equity-accounted investments (15,555 ) (27,629 )
Loans to joint ventures and joint venture partners   (24,971 )
Cash of transferred subsidiaries on sale, net of proceeds received   (25,254 )
Other investing activities   5,560  
Net investing cash flow (4,675 ) (333,204 )
     
Decrease in cash, cash equivalents and restricted cash (182,756 ) (7,148 )
Cash, cash equivalents and restricted cash, beginning of the period 505,639   552,174  
Cash, cash equivalents and restricted cash, end of the period 322,883   545,026  


Teekay Corporation
Appendix A - Reconciliation of Non-GAAP Financial Measures
Adjusted Net Loss
(in thousands of U.S. dollars, except per share data)

    Three Months Ended
    June 30, March 31, June 30,
    2019 2019 2018
    (unaudited) (unaudited) (unaudited)
      $ Per   $ Per   $ Per
    $ Share(1) $ Share(1) $ Share(1)
Net loss – GAAP basis (34,111 )   (61,464 )   (39,647 )  
Adjust for: Net (income) loss attributable to            
  non-controlling interests (5,374 )   (22,793 )   11,323    
Net loss attributable to            
  shareholders of Teekay (39,485 ) (0.39 ) (84,257 ) (0.84 ) (28,324 ) (0.28 )
(Subtract) add specific items affecting net loss            
  Unrealized (gains) losses from derivative            
   instruments(2) (11,206 ) (0.11 ) 12,488   0.12   (21,758 ) (0.22 )
  Foreign exchange losses (gains)(3) 4,764   0.05   1,196   0.01   (14,045 ) (0.14 )
  Write-down and loss on sale of vessels

           
  and other assets 7,853   0.08   68,228   0.68   43,157   0.43  
  Restructuring charges, net of recoveries 1,369   0.01   2,158   0.02   (607 ) (0.01 )
  Other(4) 37,329   0.37   1,998   0.02   5,490   0.06  
  Non-controlling interests’ share of items above(5) (13,992 ) (0.14 ) (14,766 ) (0.15 ) (5,468 ) (0.05 )
Total adjustments 26,117   0.26   71,302   0.71   6,769   0.07  
Adjusted net loss attributable to            
  shareholders of Teekay (13,368 ) (0.13 ) (12,955 ) (0.13 ) (21,555 ) (0.21 )

(1) Basic per share amounts.
(2) Reflects unrealized (gains) losses relating to the change in the mark-to-market value of derivative instruments that are not designated in qualifying hedging relationships for accounting purposes, including those (gains) losses included in the Company's proportionate share of equity income (loss) from joint ventures, and for 2018 periods hedge ineffectiveness from derivative instruments designated as hedges for accounting purposes.
(3) Foreign currency exchange losses (gains) primarily relate to the Company’s debt denominated in Euros and Norwegian Kroner (NOK) and unrealized losses on cross currency swaps used to economically hedge the principal and interest on NOK bonds. Nearly all of the Company’s foreign currency exchange gains and losses are unrealized.
(4) Other for the three months ended June 30, 2019 includes the realized loss on sale of stock purchase warrants in Teekay Offshore and a loss on the repurchase of 2020 Notes. Other for the three months ended March 31, 2019 includes the loan extinguishment costs related to Teekay LNG's refinancing of one of its debt facilities. Other for the three months ended June 30, 2018 includes a decrease in the Company's freight taxes relating to prior periods and a decrease in the Company's deferred tax assets.
(5) Items affecting net loss include items from the Company’s consolidated non-wholly-owned subsidiaries. The specific items affecting net loss are analyzed to determine whether any of the amounts originated from a consolidated non-wholly-owned subsidiary. Each amount that originates from a consolidated non-wholly-owned subsidiary is multiplied by the non-controlling interests’ percentage share in this subsidiary to determine the non-controlling interests’ share of the amount. The amount identified as “Non-controlling interests’ share of items above” in the table above is the cumulative amount of the non-controlling interests’ proportionate share of items listed in the table.


Teekay Corporation
Appendix B - Supplemental Financial Information
Summary Statement of Income (Loss) for the Three Months Ended June 30, 2019
(in thousands of U.S. dollars)
(unaudited)

    Teekay Teekay Teekay Consolidation Total
    LNG Tankers Parent Adjustments(1)  
             
Revenues 153,060   202,277   105,817   (3,487 ) 457,667  
             
Voyage expenses (6,023 ) (92,668 ) (9 ) 20   (98,680 )
Vessel operating expenses (27,457 ) (53,600 ) (82,564 ) 1,000   (162,621 )
Time-charter hire expense (3,080 ) (10,792 ) (17,432 ) 2,487   (28,817 )
Depreciation and amortization (35,338 ) (30,658 ) (7,853 )   (73,849 )
General and administrative expenses (5,667 ) (9,508 ) (6,073 ) 380   (20,868 )
Restructuring charges (818 )   (151 ) (400 ) (1,369 )
             
Income (loss) from vessel operations 74,677   5,051   (8,265 )   71,463  
           
Interest expense (41,018 ) (16,607 ) (12,644 ) 64   (70,205 )
Interest income 960   221   1,116   (64 ) 2,233  
Realized and unrealized loss on          
  non-designated derivative instruments (7,826 ) (1,778 ) (1,360 )   (10,964 )
Equity income (loss) 1,738   (169 ) (7,853 )   (6,284 )
Equity in earnings of subsidiaries(2)     (629 ) 629    
Income tax (expense) recovery (2,472 ) (1,639 ) 707     (3,404 )
Foreign exchange (loss) gain (7,243 ) 595   797     (5,851 )
Other income (loss) – net 236   19   (11,354 )   (11,099 )
Net income (loss) 19,052   (14,307 ) (39,485 ) 629   (34,111 )
Net income attributable to          
  non-controlling interests(3) (2,617 )     (2,757 ) (5,374 )
Net income (loss) attributable to shareholders/          
  unitholders of publicly-listed entities 16,435   (14,307 ) (39,485 ) (2,128 ) (39,485 )

(1) Consolidation Adjustments column includes adjustments which eliminate transactions between Teekay LNG, Teekay Tankers and Teekay Parent.
(2) Teekay Corporation’s proportionate share of the net earnings of its publicly-traded subsidiaries.
(3) Net income attributable to non-controlling interests in the Teekay LNG column represents the joint venture partners’ share of the net income of its respective consolidated 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 consolidated subsidiaries.


Teekay Corporation
Appendix C - Supplemental Financial Information
Teekay Parent Summary Operating Results
For the Three Months Ended June 30, 2019
(in thousands of U.S. dollars)
(unaudited)

        Teekay
        Parent
  FPSOs Other(1) GPCO Total
         
Revenues 57,828   47,989     105,817  
         
Voyage expenses (9 )     (9 )
Vessel operating expenses (41,229 ) (41,335 )   (82,564 )
Time-charter hire expense (11,512 ) (5,920 )   (17,432 )
Depreciation and amortization (7,811 ) (42 )   (7,853 )
General and administrative expenses (3,254 )   (2,819 ) (6,073 )
Restructuring charges   (151 )   (151 )
(Loss) income from vessel operations (5,987 ) 541   (2,819 ) (8,265 )
         
Depreciation and amortization 7,811   42     7,853  
Amortization of in-process revenue        
  contracts and other (1,923 ) 668     (1,255 )
Daughter entities distributions (2)     5,094   5,094  
Teekay Parent adjusted EBITDA (99 ) 1,251   2,275   3,427  

(1) Includes the results of two chartered-in FSO units owned by Teekay Offshore, and one chartered-in LNG unit owned by Teekay LNG, all of which are largely on a flow-through basis with Teekay Parent earning a small margin.
(2) In addition to the adjusted EBITDA generated by its directly owned and chartered-in assets, Teekay Parent also receives cash distributions from its consolidated publicly-traded subsidiary, Teekay LNG. For the three months ended June 30, 2019, Teekay Parent received cash distributions of $5.1 million from Teekay LNG, including those made with respect to its general partner interests in Teekay LNG.  Distributions received for a given quarter consist of the amount of distributions relating to such quarter but received by Teekay Parent in the following quarter. Please refer to Appendix D of this release for further details.


Teekay Corporation
Appendix D - Reconciliation of Non-GAAP Financial Measures
Teekay Parent Free Cash Flow
(in thousands of U.S. dollars, except share and per share data)

    Three Months Ended
    June 30, March 31, June 30,
    2019 2019 2018
    (unaudited) (unaudited) (unaudited)
TEEKAY PARENT GPCO      
Daughter Entities distributions to Teekay Parent(1)      
    Limited Partner interests(2)      
    Teekay LNG 4,790   4,790   3,529  
    Teekay Offshore     566  
    GP interests      
    Teekay LNG 304   305   228  
    Teekay Offshore(3)     16  
    Other Dividends      
    Teekay Tankers(2)(4)      
Total Daughter Entity Distributions to Teekay Parent 5,094   5,095   4,339  
Corporate general and administrative expenses (2,819 ) (4,484 ) (4,016 )
Total Teekay Parent GPCO 2,275   611   323  
         
TEEKAY PARENT OPCO      
Teekay Parent OPCO (5)      
    FPSOs (99 ) (3,112 ) 12,277  
    Other 1,251   699   4,041  
Total Teekay Parent OPCO (6) 1,152   (2,413 ) 16,318  
       
TEEKAY PARENT ADJUSTED EBITDA 3,427   (1,802 ) 16,641  
       
Net interest expense(7) (9,854 ) (11,961 ) (15,843 )
         
 TOTAL TEEKAY PARENT FREE CASH FLOW (6,427 ) (13,763 ) 798  
       
 Weighted-average number of common shares - Basic 100,783,496   100,520,421   100,434,512  

(1) Daughter Entities dividends and distributions for a given quarter consist of the amount of dividends and distributions relating to such quarter but 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 equity-accounted investment in Teekay Offshore for the periods as follows:

    Three Months Ended
    June 30, March 31, June 30,
    2019 2019 2018
    (unaudited) (unaudited) (unaudited)
Teekay LNG            
  Distribution per common unit $ 0.19   $ 0.19   $ 0.14  
  Common units owned by            
  Teekay Parent   25,208,274     25,208,274     25,208,274  
  Total distribution $ 4,789,572   $ 4,789,572   $ 3,529,158  
Teekay Offshore            
  Distribution per common unit $   $   $ 0.01  
  Common units owned by            
  Teekay Parent       56,587,484     56,587,484  
  Total distribution $   $   $ 565,875  
Teekay Tankers            
  Dividend per share $   $   $  
  Shares owned by Teekay Parent   77,298,441     77,298,441     77,298,441  
  Total dividend $   $   $  

(3) For the first three quarters of 2018, Teekay Offshore paid a quarterly distribution of $0.01 per common unit. Commencing with the distribution for the fourth quarter of 2018, Teekay Offshore's Board reduced the quarterly distribution to zero. Teekay sold its remaining interests in Teekay Offshore to Brookfield in the second quarter of 2019.
(4) Includes Class A and Class B shareholdings. Teekay Tankers' past dividend policy was to pay out 30% to 50% of its quarterly adjusted net income (as defined), with a minimum quarterly dividend of $0.03 per share, subject to reserves the Teekay Tankers' Board of Directors may determine are necessary for the prudent operation of Teekay Tankers. Commencing with the dividend for the first quarter of 2018, Teekay Tankers' Board of Directors eliminated the minimum quarterly dividend; however, the variable portion of the dividend policy was maintained.
(5) Please refer to Appendices C and E for additional financial information on Teekay Parent’s adjusted EBITDA.
(6) Excludes corporate general and administrative expenses relating to Teekay Parent GPCO.
(7) Please see Appendix E to this release for a description of this measure and a reconciliation of this non-GAAP financial measure as used in this release to interest expense net of interest income, the most directly comparable GAAP financial measure.


Teekay Corporation
Non-GAAP Financial Reconciliations


Teekay Corporation
Appendix E - Reconciliation of Non-GAAP Financial Measures
Adjusted EBITDA - Consolidated
(in thousands of U.S. dollars)

    Three Months Ended
    June 30, March 31, June 30,
    2019 2019 2018
  (unaudited) (unaudited) (unaudited)
Net loss (34,111 ) (61,464 ) (39,647 )
Depreciation and amortization 73,849   72,107   67,960  
Interest expense, net of interest income 67,972   70,982   57,431  
Income tax expense 3,404   5,036   8,746  
EBITDA 111,114   86,661   94,490  
Specific income statement items affecting EBITDA:      
  Asset impairments and loss on sale of vessels   3,328   32,830  
  Direct finance lease payments received in excess of revenue recognized 4,037   3,218   2,897  
  Amortization of in-process contracts and other (1,255 ) (1,115 ) (2,727 )
  Realized and unrealized loss (gain) on derivative instruments 10,964   5,423   (10,723 )
  Equity loss (income) 6,284   61,653   (837 )
  Foreign currency exchange loss (gain) 5,851   2,630   (12,529 )
  Other expense (income) - net 11,099   (28 ) (520 )
Consolidated Adjusted EBITDA 148,094   161,770   102,881  
Adjusted EBITDA from equity-accounted vessels (See Appendix E) 48,515   75,190   61,316  
Total Adjusted EBITDA 196,609   236,960   164,197  


Teekay Corporation
Appendix E - Reconciliation of Non-GAAP Financial Measures
Adjusted EBITDA – Equity-Accounted Vessels
(in thousands of U.S. dollars)

    Three Months Ended
    June 30, 2019 March 31, 2019 June 30, 2018
    (unaudited) (unaudited) (unaudited)
    At Company's At Company's At Company's
    100% Portion(1) 100% Portion(1) 100% Portion(1)
Revenues 174,382   74,266   494,729   119,506   458,098   106,875  
Vessel and other operating expenses (69,135 ) (30,565 ) (219,099 ) (48,349 ) (228,523 ) (48,996 )
Depreciation and amortization (29,459 ) (14,195 ) (112,611 ) (25,918 ) (128,353 ) (27,467 )
Asset impairments and loss on sale of            
  vessels         (62,913 ) (8,854 )
Income from vessel operations of equity-accounted vessels 75,788   29,506   163,019   45,239   38,309   21,558  
             
Net interest expense (53,356 ) (21,467 ) (105,894 ) (28,856 ) (87,010 ) (23,611 )
Income tax expense (670 ) (246 ) (5,176 ) (1,388 ) (46 ) (24 )
Other items including realized and            
  unrealized (loss) gain on derivative            
  instruments (18,764 ) (6,224 ) (60,877 ) (11,748 ) 14,776   4,437  
Write-down and loss on sale of equity-            
  accounted investments (2)   (7,853 )   (64,900 )   (1,523 )
               
Net income (loss) / equity (loss) income of equity-accounted vessels 2,998   (6,284 ) (8,928 ) (61,653 ) (33,971 ) 837  
               
Net income (loss) / equity (loss) income            
  of equity-accounted vessels 2,998   (6,284 ) (8,928 ) (61,653 ) (33,971 ) 837  
Depreciation and amortization 29,459   14,195   112,611   25,918   128,353   27,467  
Net interest expense 53,356   21,467   105,894   28,856   87,010   23,611  
Income tax expense 670   246   5,176   1,388   46   24  
EBITDA 86,483   29,624   214,753   (5,491 ) 181,438   51,939  
Specific income statement items affecting EBITDA:          
  Asset impairments and loss on sale of vessels         62,913   8,854  
  Direct finance lease payments received in excess of revenue recognized 16,131   5,759   14,689   5,133   13,879   4,707  
  Amortization of in-process contracts and other (1,736 ) (945 ) (1,722 ) (936 ) (6,027 ) (1,322 )
  Other items including realized and unrealized loss (gain) on derivative instruments
18,764   6,224   60,877   11,749   (14,776 ) (4,437 )
  Realized (loss) gain on foreign currency forward contracts     (1,175 ) (165 ) 370   52  
  Write-down and loss on sale of equity-accounted investments(2)   7,853     64,900     1,523  
Adjusted EBITDA from equity-accounted vessels(3)(4) 119,642   48,515   287,422   75,190   237,797   61,316  

(1)  For the three months ended June 30, 2019, the Company’s proportionate share of its equity-accounted vessels and other investments, ranges from 20% to 52%. For the three months ended March 31, 2019 and June 30, 2018, the Company’s proportionate share of its equity-accounted vessels and other investments, including its investment in Teekay Offshore, ranges from 14% to 52%.
(2)  For the three months ended June 30, 2019, includes a loss on sale of the Company's investment in Teekay Offshore. For the three months ended March 31, 2019, includes a write-down of the Company's investment in Teekay Offshore. For the three months ended June 30, 2018, includes a loss on sale of the Company's investment in KT Maritime Services Australia (Pty) Ltd.
(3) Adjusted EBITDA from equity-accounted vessels represents the Company’s proportionate share of adjusted EBITDA from its equity-accounted vessels and other investments.
(4) The Company sold its investment in Teekay Offshore in May 2019 and consequently did not include any share of Teekay Offshore's adjusted EBITDA for the three months ended June 30, 2019. The three months ended March 31, 2019 and June 30, 2018 include the Company's proportionate share of the adjusted EBITDA from Teekay Offshore.

Teekay Corporation
Appendix E - Reconciliation of Non-GAAP Financial Measures
Adjusted EBITDA - Teekay Parent
(in thousands of U.S. dollars)

    Three Months Ended March 31, 2019
    (unaudited)
            Teekay
            Parent
    FPSOs Other GPCO Total
                 
Teekay Parent loss from vessel operations   (12,557 )   (185 ) (4,484 )   (17,226 )
Depreciation and amortization   8,036     80       8,116  
Asset impairments   3,328           3,328  
Amortization of in-process revenue contracts and other   (1,919 )   804       (1,115 )
Daughter entities distributions         5,095     5,095  
Adjusted EBITDA – Teekay Parent   (3,112 )   699   611     (1,802 )


    Three Months Ended June 30, 2018
    (unaudited)
            Teekay
            Parent
    FPSOs Other GPCO Total
                 
Teekay Parent income (loss) from vessel operations   5,541     3,306   (4,016 )   4,831  
Depreciation and amortization   8,593           8,593  
Amortization of in-process revenue contracts and other   (1,857 )   735       (1,122 )
Daughter entities distributions         4,339     4,339  
Adjusted EBITDA – Teekay Parent   12,277     4,041   323     16,641  


Teekay Corporation
Appendix E - Reconciliation of Non-GAAP Financial Measures
Net Interest Expense - Teekay Parent
(in thousands of U.S. dollars)

      Three Months Ended
      June 30, March 31, June 30,
      2019 2019 2018
      (unaudited) (unaudited) (unaudited)
Interest expense (70,205 ) (73,671 ) (59,526 )
Interest income 2,233   2,689   2,095  
Interest expense net of interest income consolidated (67,972 ) (70,982 ) (57,431 )
Less: Non-Teekay Parent interest expense net of      
  interest income (56,444 ) (57,716 ) (41,040 )
Interest expense net of interest income - Teekay Parent (11,528 ) (13,266 ) (16,391 )
Teekay Parent non-cash accretion and loan cost amortization 1,896   1,562   942  
Teekay Parent realized losses on interest rate swaps (222 ) (257 ) (394 )
Net interest expense - Teekay Parent (9,854 ) (11,961 ) (15,843 )


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, among other things, regarding: the anticipated benefit to the Company’s future financial results and balance sheet from the delivery of the remaining LNG projects; the ability of Teekay LNG to return capital to unitholders while also continuing to delever its balance sheet; the completion of maintenance on Teekay Parent’s FPSO units and expected production capacity in the fourth quarter of 2019; the ability of the Company to complete contract extensions, amendments and/or dispositions relating to its three directly-owned FPSO units; strengthening of the global tanker market in the latter part of 2019 and into 2020 and the expected impact on cash flows and asset values; improving tanker and gas shipping market fundamentals; the anticipated cash flow growth from the Company’s gas business; and the Company’s ability to reduce G&A expenses. 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: market or counterparty reaction to changes in exploration, production and storage of offshore oil and gas, either generally or in particular regions that would impact expected future growth; changes in the demand for oil, refined products, LNG or LPG; changes in trading patterns significantly affecting overall vessel tonnage requirements; greater or less than anticipated levels of vessel newbuilding orders and deliveries and greater or less than anticipated rates of vessel scrapping; changes in global oil prices; issues with vessel operations; increased operating expenses; potential project delays or cancellations; changes in applicable industry laws and regulations and the timing of implementation of new laws and regulations; the effects of IMO 2020; the potential for early termination of long-term contracts of existing vessels; delays in the commencement of charter or other contracts; the ability to fund remaining capital commitments and debt maturities; and other factors discussed in Teekay’s filings from time to time with the SEC, including its Annual Report on Form 20-F for the fiscal year ended December 31, 2018. Teekay expressly disclaims any obligation or undertaking to release publicly any updates or revisions to any forward-looking statements contained herein to reflect any change in Teekay’s expectations with respect thereto or any change in events, conditions or circumstances on which any such statement is based.