Teekay Quarterly Balance Sheets Chart
Quarterly
|
Annual
Teekay Quarterly Balance Sheets Table
Quarterly
|
Annual
Unit: USD | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2008-12-31 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2005-03-31 | 2001-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents - teekay parent | 180,948,000 | 114,829,000 | 136,042,000 | 82,768,000 | 129,345,000 | 104,802,000 | 77,349,000 | 48,366,000 | 73,796,000 | 74,890,000 | 220,238,000 | 191,137,000 | 229,405,000 | 231,669,000 | 110,249,000 | 119,242,000 | 146,362,000 | 154,792,000 | 223,474,000 | ||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents - teekay tankers | 369,744,000 | 365,251,000 | 178,850,000 | 169,751,000 | 180,512,000 | 78,008,000 | 66,266,000 | 203,325,000 | 76,705,000 | 35,429,000 | 54,917,000 | 54,361,000 | 48,457,000 | 60,606,000 | 87,255,000 | 47,564,000 | 68,108,000 | 59,237,000 | 58,018,000 | ||||||||||||||||||||||||||||||||||||||||||||||
short-term investments - teekay parent | 110,393,000 | 172,604,000 | 136,312,000 | 208,252,000 | 210,000,000 | 245,000,000 | 220,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
assets held for sale | 36,505,000 | 11,910,000 | 17,913,000 | 28,531,000 | 50,818,000 | 65,458,000 | 28,482,000 | 29,911,000 | 28,000,000 | 33,671,000 | 23,400,000 | 23,900,000 | 14,400,000 | 61,282,000 | 82,252,000 | 75,562,000 | 55,450,000 | 15,092,000 | 5,000,000 | 5,000,000 | 6,758,000 | 144,000,000 | 176,247,000 | ||||||||||||||||||||||||||||||||||||||||||
accounts receivable | 109,075,000 | 117,794,000 | 134,880,000 | 180,121,000 | 189,388,000 | 289,324,000 | 254,014,000 | 210,234,000 | 194,788,000 | 191,963,000 | 135,941,000 | 121,011,000 | 158,067,000 | 57,519,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
bunker and lube oil inventory | 54,868,000 | 53,219,000 | 51,678,000 | 56,803,000 | 64,421,000 | 60,832,000 | 66,173,000 | 84,710,000 | 62,731,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued revenue and other current assets | 101,499,000 | 85,650,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash - teekay tankers | 679,000 | 691,000 | 703,000 | 6,838,000 | 6,849,000 | 5,865,000 | 5,638,000 | 6,755,000 | 5,778,000 | 5,353,000 | 5,590,000 | 4,466,000 | 4,530,000 | 4,317,000 | 1,380,000 | 1,089,000 | 750,000 | 1,000,000 | 1,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||
vessels and equipment - teekay tankers | 1,099,967,000 | 1,158,210,000 | 1,210,617,000 | 1,229,947,000 | 1,253,368,000 | 1,676,213,000 | 1,836,138,000 | 1,856,766,000 | 1,883,561,000 | 1,897,920,000 | 1,917,547,000 | 1,514,685,000 | 1,554,055,000 | 1,574,375,000 | 1,605,372,000 | 1,664,859,000 | 1,706,288,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
operating lease right-of-use assets | 65,870,000 | 76,314,000 | 86,624,000 | 90,831,000 | 92,691,000 | 42,894,000 | 16,063,000 | 8,701,000 | 10,895,000 | 91,624,000 | 159,638,000 | 177,052,000 | 185,716,000 | 173,945,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
net investment in and loans to equity-accounted investment | 17,098,000 | 15,731,000 | 16,549,000 | 17,328,000 | 16,198,000 | 14,490,000 | 14,269,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other non-current assets | 28,009,000 | 24,435,000 | 26,427,000 | 23,804,000 | 25,646,000 | 26,227,000 | 21,947,000 | 130,051,000 | 137,510,000 | 141,626,000 | 120,014,000 | 259,725,000 | 261,485,000 | 96,692,000 | 83,211,000 | 201,521,000 | 214,932,000 | 309,158,000 | 293,181,000 | 266,886,000 | 274,595,000 | 253,162,000 | 214,788,000 | 178,754,000 | 159,494,000 | 147,546,000 | 140,339,000 | 155,043,000 | 149,682,000 | 108,258,000 | 128,894,000 | 117,493,000 | 119,093,000 | 123,734,000 | 131,902,000 | 130,624,000 | 139,898,000 | 136,488,000 | 127,940,000 | 219,652,000 | 228,345,000 | ||||||||||||||||||||||||
total assets | 2,174,655,000 | 2,196,638,000 | 2,090,534,000 | 2,098,167,000 | 2,175,187,000 | 2,164,846,000 | 2,021,229,000 | 1,995,680,000 | 1,958,637,000 | 7,683,804,000 | 8,072,864,000 | 7,951,778,000 | 8,126,018,000 | 8,481,485,000 | 8,391,670,000 | 8,339,787,000 | 8,216,908,000 | 8,165,374,000 | 8,092,437,000 | 7,430,848,000 | 12,770,432,000 | 12,873,846,000 | 12,814,752,000 | 12,952,198,000 | 12,962,999,000 | 12,903,234,000 | 13,061,248,000 | 13,136,995,000 | 12,490,008,000 | 12,303,521,000 | 11,864,212,000 | 12,095,056,000 | 12,055,711,000 | 11,636,387,000 | 11,555,701,000 | 11,404,042,000 | 11,117,587,000 | 11,032,602,000 | 11,002,025,000 | 11,243,638,000 | 11,155,275,000 | 11,168,646,000 | 11,131,396,000 | 10,147,075,000 | 9,922,167,000 | 9,832,460,000 | 9,911,098,000 | 9,822,321,000 | 9,661,251,000 | 9,704,876,000 | 9,510,916,000 | 9,662,233,000 | 9,600,719,000 | 10,215,001,000 | 10,769,380,000 | 10,406,382,000 | 10,060,153,000 | 9,625,703,000 | 9,410,727,000 | 8,440,976,000 | 7,733,476,000 | 6,098,705,000 | 5,738,117,000 | ||
liabilities and equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable and other current liabilities | 99,594,000 | 116,422,000 | 116,211,000 | 134,760,000 | 134,342,000 | 119,929,000 | 149,117,000 | 427,640,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of long-term debt and finance leases - teekay tankers | 20,517,000 | 28,457,000 | 41,730,000 | 60,161,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term debt and finance leases - teekay tankers | 119,082,000 | 179,549,000 | 316,728,000 | 472,599,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease liabilities | 65,870,000 | 76,314,000 | 90,947,000 | 93,038,000 | 43,443,000 | 16,802,000 | 9,613,000 | 83,456,000 | 165,414,000 | 173,476,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
other long-term liabilities | 63,133,000 | 63,957,000 | 61,817,000 | 66,881,000 | 61,684,000 | 63,511,000 | 61,279,000 | 60,026,000 | 66,631,000 | 252,885,000 | 216,348,000 | 139,109,000 | 141,578,000 | 141,138,000 | 133,045,000 | 130,052,000 | 132,507,000 | 134,448,000 | 112,056,000 | 131,115,000 | 328,823,000 | 333,503,000 | 333,236,000 | 345,698,000 | 359,345,000 | 329,515,000 | 352,378,000 | 394,961,000 | 404,332,000 | 409,641,000 | 383,089,000 | 345,688,000 | 367,698,000 | 292,273,000 | 271,621,000 | 195,971,000 | 209,479,000 | 224,076,000 | 220,079,000 | 195,905,000 | 197,281,000 | 198,165,000 | 199,836,000 | 221,446,000 | 215,982,000 | 216,435,000 | 217,658,000 | 269,868,000 | 230,681,000 | 218,490,000 | 200,336,000 | 228,961,000 | 225,100,000 | 209,195,000 | 198,949,000 | 201,100,000 | 188,685,000 | 155,108,000 | 157,848,000 | 162,560,000 | 243,016,000 | 225,366,000 | 249,765,000 | 39,407,000 | |
equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-controlling interests | 1,159,723,000 | 1,068,068,000 | 941,376,000 | 868,146,000 | 746,143,000 | 640,043,000 | 567,309,000 | 2,085,617,000 | 1,983,896,000 | 2,005,399,000 | 2,058,037,000 | 2,077,492,000 | 2,077,449,000 | 1,833,095,000 | 3,108,941,000 | 3,223,028,000 | 3,189,928,000 | 2,925,957,000 | 2,866,027,000 | 1,500,793,000 | 1,602,411,000 | 1,544,239,000 | 1,353,561,000 | 1,052,626,000 | |||||||||||||||||||||||||||||||||||||||||
shareholders of teekay | 786,335,000 | 732,278,000 | 674,746,000 | 659,101,000 | 623,463,000 | 591,910,000 | 564,054,000 | 401,047,000 | 465,004,000 | 667,226,000 | 808,991,000 | 842,421,000 | 856,164,000 | 789,063,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and equity | 2,174,655,000 | 2,196,638,000 | 2,090,534,000 | 2,098,167,000 | 2,175,187,000 | 2,164,846,000 | 2,021,229,000 | 1,995,680,000 | 1,958,637,000 | 7,683,804,000 | 8,072,864,000 | 7,951,778,000 | 8,126,018,000 | 8,481,485,000 | 8,391,670,000 | 8,339,787,000 | 8,216,908,000 | 8,165,374,000 | 8,092,437,000 | 7,430,848,000 | 12,770,432,000 | 12,873,846,000 | 12,814,752,000 | 12,952,198,000 | 12,962,999,000 | 12,903,234,000 | 13,061,248,000 | 13,136,995,000 | 12,490,008,000 | 12,303,521,000 | 11,864,212,000 | 12,095,056,000 | 12,055,711,000 | 11,636,387,000 | 11,555,701,000 | 11,404,042,000 | 11,117,587,000 | 11,032,602,000 | 11,002,025,000 | 11,243,638,000 | 11,155,275,000 | 11,168,646,000 | 11,131,396,000 | 10,147,075,000 | 9,922,167,000 | 9,832,460,000 | 9,911,098,000 | 9,822,321,000 | 9,661,251,000 | 9,704,876,000 | 9,510,916,000 | 9,662,233,000 | 9,600,719,000 | ||||||||||||
net cash - teekay parent | 291,341,000 | 287,433,000 | -272,354,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash - teekay tankers | 370,423,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of long-term debt - teekay parent | 21,184,000 | 21,184,000 | 21,509,000 | 60,000,000 | 36,663,000 | 36,663,000 | 52,115,000 | 52,113,000 | 52,133,000 | 52,170,000 | 102,337,000 | 105,423,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash (debt) - teekay tankers | 226,343,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 416,025,000 | 111,605,000 | 353,241,000 | 410,724,000 | 489,174,000 | 445,452,000 | 658,158,000 | 678,392,000 | 789,699,000 | 707,885,000 | 684,511,000 | 806,904,000 | 705,896,000 | 748,900,000 | 583,992,000 | 614,660,000 | 618,416,000 | 540,206,000 | 479,647,000 | 639,491,000 | 586,901,000 | 665,737,000 | 712,288,000 | 692,127,000 | 775,403,000 | 497,549,000 | 567,325,000 | 779,748,000 | 692,454,000 | 641,467,000 | 635,361,000 | 422,510,000 | 495,402,000 | 472,671,000 | 814,165,000 | 498,933,000 | 555,673,000 | 442,673,000 | 174,950,000 | ||||||||||||||||||||||||||
short-term investments | 95,210,000 | 220,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash – current | 691,000 | 2,200,000 | 56,777,000 | 47,424,000 | 36,343,000 | 33,479,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued revenue | 58,521,000 | 57,512,000 | 107,111,000 | 55,180,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses | 13,152,000 | 75,746,000 | 77,791,000 | 92,435,000 | 93,045,000 | 96,556,000 | 106,452,000 | 90,749,000 | 106,550,000 | 99,872,000 | 117,651,000 | 119,834,000 | 126,761,000 | 91,210,000 | 92,641,000 | 66,082,000 | 78,495,000 | 86,735,000 | |||||||||||||||||||||||||||||||||||||||||||||||
total current assets | 770,157,000 | 590,488,000 | 1,142,868,000 | 884,384,000 | 832,178,000 | 832,711,000 | 1,254,795,000 | 1,319,644,000 | 1,378,694,000 | 1,329,392,000 | 1,289,332,000 | 1,335,252,000 | 1,255,518,000 | 1,438,380,000 | 1,379,399,000 | 1,674,590,000 | 1,479,808,000 | 1,435,719,000 | 1,488,868,000 | 1,555,425,000 | 1,407,204,000 | 1,280,236,000 | 1,389,080,000 | 1,212,756,000 | 1,080,329,000 | 1,105,001,000 | 864,378,000 | 929,005,000 | 896,038,000 | 1,394,503,000 | 1,115,178,000 | 1,017,387,000 | 752,225,000 | 759,544,000 | 888,143,000 | 747,140,000 | 718,726,000 | 719,232,000 | 962,044,000 | 267,469,000 | |||||||||||||||||||||||||
restricted cash – non-current | 3,135,000 | 44,849,000 | 38,155,000 | 46,973,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
vessels and equipment | 1,269,985,000 | 1,281,955,000 | 6,583,413,000 | 6,585,418,000 | 6,491,185,000 | 6,573,388,000 | 6,557,992,000 | 6,664,153,000 | 5,143,559,000 | 4,251,136,000 | 4,349,666,000 | 4,271,387,000 | 2,469,203,000 | 2,511,180,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
at cost, less accumulated depreciation of 438.2 million | 964,046,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
vessels related to finance leases, at cost, less accumulated amortization of 90.9 million | 230,568,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total vessels and equipment | 1,281,238,000 | 1,329,440,000 | 5,033,130,000 | 5,734,402,000 | 5,280,280,000 | 5,208,544,000 | 9,300,819,000 | 9,366,593,000 | 9,355,893,000 | 8,767,472,000 | 8,682,813,000 | 8,106,247,000 | 7,874,256,000 | 7,828,545,000 | 7,598,708,000 | 7,351,144,000 | 7,536,138,000 | 7,449,607,000 | 7,314,386,000 | 7,321,058,000 | 7,742,162,000 | 7,641,431,000 | 7,595,365,000 | 7,868,361,000 | 6,762,305,000 | 6,801,065,000 | 6,835,597,000 | 6,890,768,000 | 6,880,956,000 | 7,267,094,000 | 7,071,743,000 | 6,846,875,000 | 6,638,093,000 | 5,630,350,000 | 5,672,670,000 | 5,308,068,000 | 3,529,480,000 | 3,458,955,000 | 3,378,266,000 | 2,043,098,000 | |||||||||||||||||||||||||
investment in and loan to equity-accounted investment | 15,215,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill, intangibles and other non-current assets | 23,924,000 | 23,374,000 | 133,466,000 | 159,115,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | 32,498,000 | 48,422,000 | 135,496,000 | 12,289,000 | 24,107,000 | 63,246,000 | 64,212,000 | 88,054,000 | 62,881,000 | 46,716,000 | 85,290,000 | 84,828,000 | 161,477,000 | 294,979,000 | 98,415,000 | 133,347,000 | 107,106,000 | 123,451,000 | 111,474,000 | 190,343,000 | 83,131,000 | 52,882,000 | 97,084,000 | 47,776,000 | 58,066,000 | 57,242,000 | 53,835,000 | 53,297,000 | 59,973,000 | 95,019,000 | 89,691,000 | 91,318,000 | 65,341,000 | 57,600,000 | 44,356,000 | 43,578,000 | 51,754,000 | 24,484,000 | |||||||||||||||||||||||||||
accrued liabilities and other | 73,146,000 | 83,275,000 | 276,354,000 | 244,707,000 | 282,352,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of long-term debt | 34,309,000 | 523,312,000 | 517,957,000 | 677,565,000 | 800,897,000 | 1,143,162,000 | 1,106,104,000 | 1,463,215,000 | 992,750,000 | 849,513,000 | 654,134,000 | 671,648,000 | 655,601,000 | 934,013,000 | 996,425,000 | 876,063,000 | 942,964,000 | 674,426,000 | 797,411,000 | 658,570,000 | 651,218,000 | 414,076,000 | 401,376,000 | 446,156,000 | 813,909,000 | 743,019,000 | 543,890,000 | 348,148,000 | 284,556,000 | 242,772,000 | 231,209,000 | 350,239,000 | 204,549,000 | 245,043,000 | 426,189,000 | 383,795,000 | 324,082,000 | 77,111,000 | 772,040,000 | 228,642,000 | 218,281,000 | 41,820,000 | 30,701,000 | 61,567,000 | 51,830,000 | ||||||||||||||||||||
current obligations related to finance leases | 20,504,000 | 47,650,000 | 95,339,000 | 85,706,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of operating lease liabilities | 39,384,000 | 9,215,000 | 61,431,000 | 59,291,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total current liabilities | 165,532,000 | 250,871,000 | 1,163,559,000 | 1,009,197,000 | 1,136,746,000 | 1,364,932,000 | 1,938,978,000 | 1,886,788,000 | 2,258,372,000 | 1,734,915,000 | 1,619,034,000 | 1,365,976,000 | 1,435,893,000 | 1,500,748,000 | 1,916,236,000 | 1,945,514,000 | 1,773,756,000 | 1,863,277,000 | 1,445,332,000 | 1,522,901,000 | 1,520,338,000 | 1,389,906,000 | 1,158,918,000 | 1,130,930,000 | 851,467,000 | 802,085,000 | 845,863,000 | 927,018,000 | 887,667,000 | 1,031,140,000 | 1,043,284,000 | 922,212,000 | 634,564,000 | 1,156,643,000 | 743,122,000 | 774,069,000 | 387,488,000 | 356,926,000 | 311,830,000 | 127,325,000 | |||||||||||||||||||||||||
long-term obligations related to finance leases | 124,216,000 | 415,530,000 | 1,730,353,000 | 1,700,034,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term operating lease liabilities | 47,240,000 | 2,746,000 | 87,171,000 | 102,188,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities | 398,805,000 | 846,036,000 | 5,501,271,000 | 5,725,395,000 | 5,181,263,000 | 5,212,781,000 | 9,035,067,000 | 9,104,503,000 | 9,227,808,000 | 8,844,702,000 | 8,941,272,000 | 8,462,737,000 | 8,858,794,000 | 8,946,549,000 | 8,440,593,000 | 8,336,087,000 | 8,274,030,000 | 7,855,139,000 | 7,851,573,000 | 7,781,736,000 | 7,579,771,000 | 7,860,217,000 | 7,765,273,000 | 7,799,595,000 | 6,590,206,000 | 6,513,786,000 | 6,415,246,000 | 6,706,649,000 | 6,567,366,000 | 7,562,596,000 | 7,383,567,000 | 6,844,789,000 | 6,430,114,000 | 6,022,886,000 | 5,363,989,000 | 4,750,851,000 | 3,451,544,000 | 3,043,917,000 | 2,871,973,000 | 1,050,604,000 | |||||||||||||||||||||||||
commitments and contingencies | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity | -35,860,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock and additional paid-in capital | 948,543,000 | 1,054,060,000 | 1,052,284,000 | 1,048,623,000 | 1,043,303,000 | 919,078,000 | 778,080,000 | 775,018,000 | 774,270,000 | 772,606,000 | 772,177,000 | 770,759,000 | 767,253,000 | 756,067,000 | 752,349,000 | 713,760,000 | 700,484,000 | 685,484,000 | 681,933,000 | 677,255,000 | 670,107,000 | 666,099,000 | 660,917,000 | 672,820,000 | 668,155,000 | 656,193,000 | 651,884,000 | 649,138,000 | 642,911,000 | ||||||||||||||||||||||||||||||||||||
accumulated deficit | -250,550,000 | -492,631,000 | -546,684,000 | -321,905,000 | -159,904,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-controlling interest | 993,736,000 | 554,107,000 | 2,089,730,000 | 2,040,496,000 | 2,098,274,000 | 2,102,465,000 | 2,751,911,000 | 2,782,049,000 | 2,745,323,000 | 2,520,361,000 | 2,283,434,000 | 2,290,305,000 | 2,117,953,000 | 2,009,585,000 | 2,034,379,000 | 2,071,262,000 | 1,911,380,000 | 1,982,676,000 | 1,861,882,000 | 1,876,085,000 | 2,223,805,000 | 1,919,410,000 | 1,967,272,000 | 1,863,798,000 | 978,942,000 | 918,642,000 | 855,580,000 | 757,167,000 | 727,391,000 | 583,938,000 | |||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss | -2,935,000 | -23,737,000 | -11,124,000 | -5,995,000 | -22,670,000 | -14,891,000 | -27,767,000 | -29,463,000 | -29,285,000 | -28,298,000 | -17,873,000 | -18,024,000 | -18,105,000 | -17,189,000 | -11,564,000 | -12,189,000 | -13,676,000 | -14,768,000 | -26,994,000 | -27,646,000 | -25,560,000 | -23,903,000 | -21,499,000 | -5,432,000 | -1,534,000 | -17,180,000 | -45,195,000 | -235,252,000 | -104,105,000 | -11,887,000 | -39,020,000 | -36,122,000 | |||||||||||||||||||||||||||||||||
total equity | 1,691,729,000 | 1,112,601,000 | 2,571,593,000 | 2,756,090,000 | 2,984,111,000 | 2,879,656,000 | 3,613,536,000 | 3,701,074,000 | 3,648,889,000 | 3,634,825,000 | 3,350,190,000 | 3,388,633,000 | 3,218,976,000 | 3,094,013,000 | 3,179,883,000 | 3,203,050,000 | 3,105,599,000 | 3,234,091,000 | 3,152,646,000 | 3,191,474,000 | 3,627,626,000 | 3,258,702,000 | 3,365,568,000 | 3,293,494,000 | 3,028,369,000 | 3,147,957,000 | 3,095,670,000 | 2,955,584,000 | 3,033,353,000 | ||||||||||||||||||||||||||||||||||||
subsequent events | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
the accompanying notes are an integral part of the unaudited consolidated financial statements. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash provided by | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 402,446,000 | -53,399,000 | -148,986,000 | -61,464,000 | -9,980,000 | -529,072,000 | -39,200,000 | 405,460,000 | 242,472,000 | 259,088,000 | 43,852,000 | 124,002,000 | 121,499,000 | 33,675,000 | 49,122,000 | 35,480,000 | 42,592,000 | 127,289,000 | 39,755,000 | -311,116,000 | -2,567,000 | 7,902,000 | 50,249,000 | -386,721,000 | -131,488,000 | 13,931,000 | 209,777,000 | 132,518,000 | 298,399,000 | ||||||||||||||||||||||||||||||||||||
less: income from discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations | 402,446,000 | -33,123,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash and non-operating items: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 72,924,000 | 25,080,000 | 290,672,000 | 72,107,000 | 67,311,000 | 485,829,000 | 144,157,000 | 509,500,000 | 371,715,000 | 240,903,000 | 112,704,000 | 422,904,000 | 313,666,000 | 206,831,000 | 103,458,000 | 431,086,000 | 321,377,000 | 212,263,000 | 102,494,000 | 455,898,000 | 342,438,000 | 229,682,000 | 114,614,000 | 428,608,000 | 219,464,000 | 108,230,000 | 437,176,000 | 321,856,000 | 214,745,000 | ||||||||||||||||||||||||||||||||||||
loss on bond repurchases | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other | 21,923,000 | 19,473,000 | 30,204,000 | 356,022,000 | 10,287,000 | -3,912,000 | -6,082,000 | 3,424,000 | 7,435,000 | 3,227,000 | 10,823,000 | 9,846,000 | 41,174,000 | 10,145,000 | -5,408,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
change in operating assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
receipts from sales-type lease | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in other operating assets and liabilities | 4,767,000 | -50,459,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
expenditures for dry docking | -6,209,000 | -2,138,000 | -60,608,000 | -14,712,000 | -8,454,000 | -50,899,000 | -5,761,000 | -68,380,000 | -30,961,000 | -11,102,000 | -6,754,000 | -74,379,000 | -55,134,000 | -24,217,000 | -13,474,000 | -72,205,000 | -48,661,000 | -33,592,000 | -15,883,000 | -35,023,000 | -16,247,000 | -11,720,000 | -3,733,000 | -55,620,000 | |||||||||||||||||||||||||||||||||||||||||
net operating cash flow - continuing operations | 495,851,000 | -42,132,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net operating cash flow - discontinued operations | 26,866,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net operating cash flow | 495,851,000 | -15,266,000 | 383,306,000 | 105,154,000 | 33,110,000 | 513,745,000 | 147,395,000 | 770,309,000 | 633,555,000 | 336,314,000 | 181,668,000 | 446,317,000 | 291,163,000 | 201,529,000 | 103,737,000 | 292,584,000 | 95,027,000 | 66,824,000 | -33,707,000 | 288,936,000 | 262,545,000 | 139,484,000 | 56,837,000 | 107,193,000 | 220,314,000 | 94,781,000 | 368,251,000 | 298,300,000 | 229,268,000 | ||||||||||||||||||||||||||||||||||||
financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance costs, net of proceeds from long-term debt | -3,536,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepayments of long-term debt | -1,000,000 | -494,104,000 | -804,748,000 | -176,581,000 | -237,824,000 | -831,901,000 | -931,698,000 | -554,831,000 | -465,199,000 | -395,199,000 | -215,199,000 | -1,331,469,000 | -786,890,000 | -669,413,000 | -130,000,000 | -1,017,818,000 | -823,170,000 | -703,816,000 | -250,000,000 | -1,060,169,000 | -1,055,135,000 | -487,548,000 | -353,086,000 | -881,207,000 | -741,898,000 | -609,928,000 | -1,583,852,000 | -1,104,204,000 | -632,910,000 | ||||||||||||||||||||||||||||||||||||
scheduled repayments of long-term debt | -21,184,000 | -51,299,000 | -54,877,000 | -64,501,000 | -687,544,000 | -208,096,000 | -1,040,292,000 | -542,855,000 | -282,391,000 | -109,337,000 | -1,291,322,000 | -691,861,000 | -613,516,000 | -82,672,000 | -695,688,000 | -211,424,000 | -228,982,000 | -120,144,000 | -266,242,000 | -205,287,000 | -154,253,000 | -47,559,000 | -449,640,000 | -107,077,000 | -38,413,000 | -156,315,000 | -113,534,000 | -137,777,000 | |||||||||||||||||||||||||||||||||||||
proceeds from short-term debt | 50,000,000 | 23,000,000 | 200,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepayments of short-term debt | -50,000,000 | -20,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from financings related to sale and leaseback of vessels, net of issuance costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepayment of obligations related to finance leases | -364,201,000 | -111,617,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
scheduled repayments of obligations related to finance leases | -28,900,000 | -6,718,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sale of teekay tankers common shares | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of teekay tankers common shares | -4,765,000 | -5,269,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions from subsidiaries to non-controlling interests | -36,506,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of teekay corporation common shares | -46,658,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other financing activities | -1,806,000 | -985,000 | -580,000 | -24,000 | -524,000 | 5,337,000 | -6,681,000 | -3,682,000 | -6,987,000 | -5,878,000 | -1,473,000 | -4,658,000 | 27,219,000 | 9,840,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
net financing cash flow - continuing operations | -508,556,000 | -380,034,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net financing cash flow - discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net financing cash flow | -508,556,000 | -380,034,000 | -382,229,000 | 13,169,000 | 150,456,000 | 417,884,000 | -230,884,000 | 924,457,000 | 931,179,000 | 447,786,000 | 371,056,000 | 726,761,000 | 522,970,000 | 458,658,000 | 13,018,000 | 866,577,000 | 716,342,000 | 286,036,000 | 90,714,000 | 299,671,000 | 58,457,000 | 41,097,000 | -7,771,000 | 976,645,000 | 59,562,000 | 151,621,000 | -452,782,000 | -400,743,000 | -444,055,000 | ||||||||||||||||||||||||||||||||||||
investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
expenditures for vessels and equipment | -5,975,000 | -4,071,000 | -124,540,000 | -168,287,000 | -1,054,052,000 | -178,480,000 | -1,795,901,000 | -1,571,520,000 | -873,274,000 | -665,091,000 | -994,931,000 | -678,089,000 | -602,257,000 | -106,299,000 | -753,755,000 | -553,630,000 | -320,018,000 | -72,196,000 | -523,597,000 | -413,970,000 | -205,186,000 | -46,711,000 | -755,045,000 | -92,428,000 | -44,696,000 | -495,214,000 | -431,607,000 | -344,888,000 | |||||||||||||||||||||||||||||||||||||
decrease (increase) in short-term investments | 114,790,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of vessels and equipment | 16,002,000 | 31,523,000 | 73,712,000 | 20,472,000 | 8,918,000 | 180,638,000 | 47,704,000 | 250,807,000 | 205,096,000 | 195,342,000 | 33,424,000 | 27,591,000 | 10,045,000 | 219,834,000 | 198,837,000 | 198,837,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of the teekay gas business, net of cash sold | 454,789,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments (advances to) from equity-accounted joint ventures | 3,900,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net investing cash flow - continuing operations | 112,715,000 | 246,720,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net investing cash flow - discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net investing cash flow | 112,715,000 | 246,720,000 | -50,391,000 | -127,659,000 | -156,349,000 | -1,054,171,000 | 63,255,000 | -1,823,278,000 | -1,581,939,000 | -883,119,000 | -675,117,000 | -980,834,000 | -722,897,000 | -525,947,000 | -147,423,000 | -1,183,992,000 | -832,444,000 | -452,145,000 | -216,851,000 | -641,243,000 | -426,228,000 | -206,971,000 | -28,905,000 | -1,171,459,000 | -60,919,000 | -33,551,000 | -307,124,000 | -216,320,000 | -126,707,000 | ||||||||||||||||||||||||||||||||||||
increase in cash, cash equivalents and restricted cash | 100,010,000 | -9,336,000 | 27,217,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash, beginning of the period | 316,706,000 | 265,520,000 | 505,639,000 | 552,174,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash, end of the period | 416,716,000 | 116,940,000 | 496,303,000 | 579,391,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental cash flow information | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable and other current assets | 245,033,000 | 279,387,000 | 239,202,000 | 192,857,000 | 184,923,000 | 359,705,000 | 296,186,000 | 330,811,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net debt - teekay tankers | 28,453,000 | 181,869,000 | 345,399,000 | 486,209,000 | 552,148,000 | 730,276,000 | 997,411,000 | 979,380,000 | 1,050,188,000 | 1,044,961,000 | 1,026,235,000 | 731,938,000 | 733,151,000 | 796,701,000 | 864,158,000 | 906,414,000 | 985,252,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
net (cash) debt - teekay parent | -291,020,000 | -318,161,000 | -328,618,000 | -275,840,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets - discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash - teekay parent | 3,569,000 | 1,946,000 | 2,023,000 | 2,030,000 | 2,057,000 | 2,141,000 | 4,820,000 | 4,534,000 | 5,842,000 | 4,562,000 | 1,888,000 | 3,085,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net investment in direct financing and sales-type leases | 1,759,000 | 12,009,000 | 625,541,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities - discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
short-term debt - teekay tankers | 15,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term debt - teekay parent | 351,594,000 | 347,830,000 | 345,768,000 | 614,341,000 | 643,715,000 | 687,761,000 | 754,085,000 | 730,892,000 | 728,400,000 | 680,240,000 | 692,018,000 | 719,424,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of long-term debt - teekay tankers | 82,307,000 | 70,738,000 | 55,685,000 | 126,170,000 | 125,661,000 | 127,132,000 | 119,682,000 | 162,543,000 | 166,185,000 | 150,254,000 | 155,050,000 | 171,019,000 | 155,690,000 | 151,761,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
long-term debt - teekay tankers | 487,775,000 | 538,314,000 | 829,671,000 | 903,724,000 | 894,501,000 | 983,563,000 | 984,106,000 | 916,679,000 | 630,676,000 | 671,532,000 | 690,304,000 | 761,997,000 | 810,961,000 | 892,509,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable, including non-trade of 1,620 | 72,580,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other | 23,320,000 | 78,097,000 | 97,822,000 | 49,325,000 | 38,180,000 | 101,727,000 | 95,302,000 | 111,300,000 | 92,028,000 | 79,021,000 | 69,470,000 | 74,101,000 | 62,790,000 | 75,151,000 | 57,158,000 | 70,551,000 | 74,860,000 | 71,787,000 | 61,549,000 | ||||||||||||||||||||||||||||||||||||||||||||||
current portion of net investments in sales-type lease | 12,009,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at cost, less accumulated depreciation of 222,700 | 656,525,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
vessels related to finance leases, at cost, less accumulated amortization of 186,600 | 662,020,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in and loans, net to equity-accounted investment | 12,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
short-term debt | 28,000,000 | 55,000,000 | 50,000,000 | 50,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term debt | 110,258,000 | 2,303,840,000 | 2,710,534,000 | 2,713,650,000 | 2,616,808,000 | 6,062,385,000 | 6,277,982,000 | 5,919,986,000 | 6,152,284,000 | 6,268,977,000 | 5,350,147,000 | 4,484,097,000 | 4,450,725,000 | 4,626,308,000 | 4,885,229,000 | 4,168,490,000 | 4,274,903,000 | 4,707,749,000 | 5,708,236,000 | 4,866,232,000 | 4,578,908,000 | 4,465,121,000 | 3,473,399,000 | 3,301,807,000 | 2,943,265,000 | 2,399,416,000 | 2,004,449,000 | 1,776,322,000 | 883,872,000 | ||||||||||||||||||||||||||||||||||||
less: loss (income) from discontinued operations | 20,276,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gain on derivative instruments | -2,140,000 | 5,642,000 | -37,309,000 | 51,910,000 | 267,830,000 | 80,759,000 | 73,640,000 | 21,886,000 | 43,104,000 | -22,465,000 | 70,822,000 | 227,402,000 | 49,763,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
write-down of assets | 421,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity loss | 754,000 | 2,666,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
asset retirement obligation expenditures | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from financing related to sales and leaseback of vessels, net of issuance costs | 175,341,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of short-term investments | -220,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in cash, cash equivalents and restricted cash | -148,580,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents - teekay lng | 312,710,000 | 142,860,000 | 124,880,000 | 149,014,000 | 139,854,000 | 177,071,000 | 161,008,000 | 191,110,000 | 181,201,000 | 126,146,000 | 268,395,000 | 127,498,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash - teekay lng | 113,528,000 | 91,671,000 | 80,308,000 | 73,850,000 | 66,588,000 | 83,422,000 | 93,012,000 | 108,243,000 | 106,901,000 | 117,027,000 | 100,227,000 | 110,424,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
vessels and equipment - teekay parent | 18,791,000 | 102,031,000 | 284,840,000 | 304,049,000 | 312,081,000 | 320,111,000 | 346,090,000 | 568,042,000 | 585,364,000 | 602,672,000 | 620,178,000 | 638,108,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
vessels and equipment - teekay lng | 2,959,067,000 | 3,303,126,000 | 3,320,937,000 | 3,242,581,000 | 3,060,856,000 | 2,755,911,000 | 1,960,207,000 | 2,014,909,000 | 2,044,410,000 | 1,858,381,000 | 1,906,070,000 | 1,720,342,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
investments in and loans to equity-accounted investments | 1,083,741,000 | 1,173,728,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities associated with assets held for sale | 2,535,000 | 2,980,000 | 6,211,000 | 168,007,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of long-term debt - teekay lng | 398,839,000 | 460,230,000 | 468,038,000 | 217,120,000 | 236,410,000 | 455,752,000 | 624,824,000 | 301,236,000 | 268,891,000 | 228,864,000 | 386,496,000 | 290,568,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term debt - teekay lng | 2,679,835,000 | 2,795,767,000 | 2,799,426,000 | 3,051,212,000 | 2,976,800,000 | 2,478,796,000 | 1,975,849,000 | 2,192,615,000 | 2,145,367,000 | 1,955,201,000 | 1,976,657,000 | 1,828,964,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net debt - teekay parent | 359,659,000 | 308,751,000 | 305,518,000 | 392,073,000 | 450,521,000 | 456,215,000 | 569,711,000 | 668,222,000 | 655,449,000 | 581,486,000 | 637,675,000 | 598,288,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net debt - teekay lng | 2,652,436,000 | 3,021,466,000 | 3,062,276,000 | 3,045,468,000 | 3,006,768,000 | 2,674,055,000 | 2,346,653,000 | 2,194,498,000 | 2,126,156,000 | 1,940,892,000 | 1,994,531,000 | 1,881,610,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable, including non-trade of 12,793 | 199,957,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of net investments in direct financing and sales-type leases | 273,986,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of loans to equity-accounted investments | 8,241,000 | 153,409,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at cost, less accumulated depreciation of 1,259,404 | 2,654,466,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
vessels related to finance leases, at cost, less accumulated amortization of 253,553 | 2,219,026,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
advances on newbuilding contracts and conversion costs | 444,493,000 | 836,756,000 | 817,878,000 | 726,265,000 | 629,266,000 | 693,329,000 | 1,706,500,000 | 1,496,350,000 | 1,403,850,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net investment in direct financing leases and sales-type leases – non-current | 544,823,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loans from equity-accounted investments | 18,647,000 | 64,406,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, restricted cash and cash held for sale provided by | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gain on derivative instruments and loss on sale of warrants | 20,007,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
write-down and loss on sales of vessels | 170,310,000 | 18,662,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on deconsolidation of teekay offshore | 7,070,000 | 104,788,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity loss (income), net of dividends received | 54,826,000 | 68,661,000 | 87,602,000 | 31,376,000 | 24,493,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax expense | 25,482,000 | 5,036,000 | 4,117,000 | 12,232,000 | 1,076,000 | 2,207,000 | 10,173,000 | 9,102,000 | 5,991,000 | 2,798,000 | 2,872,000 | 3,711,000 | 4,373,000 | 2,500,000 | 4,290,000 | 22,889,000 | 12,174,000 | 1,270,000 | |||||||||||||||||||||||||||||||||||||||||||||||
foreign currency exchange (gain) loss including the effect of the termination of cross currency swaps | -10,851,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
direct financing and sales-type lease payments received | 17,073,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in operating assets and liabilities | -4,823,000 | 16,295,000 | -11,635,000 | 106,567,000 | -21,675,000 | -12,291,000 | 22,822,000 | -54,303,000 | -33,206,000 | 60,631,000 | 34,712,000 | 7,199,000 | -17,390,000 | 64,184,000 | -47,318,000 | -45,879,000 | -105,665,000 | -115,209,000 | -42,084,000 | -95,479,000 | -70,204,000 | -84,347,000 | -25,983,000 | -48,279,000 | 148,655,000 | ||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of long-term debt, net of issuance costs | 527,465,000 | 138,082,000 | 263,920,000 | 1,007,010,000 | 901,348,000 | 2,452,878,000 | 1,754,394,000 | 1,143,442,000 | 786,048,000 | 3,365,045,000 | 2,095,834,000 | 1,872,259,000 | 306,085,000 | 1,718,226,000 | 1,163,917,000 | 544,970,000 | 1,030,710,000 | 819,955,000 | 539,135,000 | ||||||||||||||||||||||||||||||||||||||||||||||
scheduled repayments of long-term debt and settlement of related swaps | -233,734,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepayment of short-term debt | -150,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from financing related to sale-leaseback of vessels | 381,526,000 | 158,680,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of obligations related to finance leases | -95,946,000 | -23,199,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from equity issuances of subsidiaries | 172,930,000 | 575,368,000 | 560,019,000 | 187,576,000 | 20,280,000 | 452,061,000 | 145,228,000 | 7,475,000 | 446,893,000 | 496,224,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from equity issuances of teekay corporation | 103,696,000 | 25,636,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of teekay lng common units | -25,729,000 | -9,497,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of shares in teekay tankers | -19,444,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distribution paid from subsidiaries to non-controlling interests | -63,343,000 | -61,491,000 | -182,647,000 | -121,109,000 | -57,420,000 | -201,942,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash dividends paid | -5,523,000 | -5,523,000 | -5,514,000 | -18,977,000 | -3,997,000 | -125,881,000 | -85,896,000 | -45,910,000 | -22,926,000 | -91,004,000 | -68,077,000 | -45,188,000 | -23,467,000 | -90,265,000 | -67,762,000 | -45,282,000 | -22,971,000 | -83,299,000 | -61,312,000 | -44,956,000 | -21,440,000 | -93,480,000 | -46,058,000 | -22,999,000 | -91,747,000 | -68,800,000 | -45,861,000 | ||||||||||||||||||||||||||||||||||||||
expenditures for vessels and equipment, net of warranty settlement | -109,523,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of equity-accounted investments and related assets | 100,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital contributions and advances to equity-accounted joint ventures | -72,391,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash of tanker investments ltd. upon acquisition, net of transaction costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash of transferred subsidiaries on sale, net of proceeds received | -25,254,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash of teekay offshore upon deconsolidation, net of proceeds received | -17,977,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
direct financing lease payments received | 3,025,000 | 17,422,000 | 9,232,000 | 20,824,000 | 2,527,000 | 22,856,000 | 8,036,000 | 5,228,000 | 17,289,000 | 8,662,000 | 6,187,000 | 3,286,000 | 23,307,000 | 17,788,000 | 12,162,000 | 6,430,000 | 27,608,000 | 13,819,000 | 4,827,000 | 1,084,000 | 2,135,000 | 3,251,000 | |||||||||||||||||||||||||||||||||||||||||||
other investing activities | -255,000 | 2,367,000 | 7,613,000 | 7,818,000 | 15,121,000 | 3,700,000 | -4,247,000 | 18,942,000 | -2,500,000 | -2,500,000 | 1,332,000 | 269,000 | 19,000 | 19,000 | -68,000 | -528,000 | -34,000 | 1,493,000 | 22,809,000 | 25,035,000 | |||||||||||||||||||||||||||||||||||||||||||||
decrease in cash, cash equivalents, restricted cash and cash held for sale | -49,314,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, restricted cash and cash held for sale, beginning of the year | 505,639,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, restricted cash and cash held for sale, end of the year | 456,325,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of loans and advances to | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity-accounted investments | 99,314,000 | 93,924,000 | 1,129,297,000 | 1,130,198,000 | 906,588,000 | 905,159,000 | 876,383,000 | 890,351,000 | 873,421,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
vessel held for sale | 11,515,000 | 12,300,000 | 20,754,000 | 2,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
advances on newbuilding contracts | 86,942,000 | 172,248,000 | 349,169,000 | 407,211,000 | 1,008,519,000 | 731,001,000 | 706,965,000 | 741,637,000 | 692,675,000 | 590,114,000 | 444,173,000 | 316,176,000 | 507,908,000 | 167,386,000 | 215,407,000 | 176,680,000 | 138,212,000 | 196,080,000 | 231,220,000 | 553,702,000 | 693,292,000 | 682,178,000 | 934,058,000 | 942,046,000 | 429,171,000 | 366,092,000 | 382,659,000 | 365,257,000 | 287,190,000 | 207,435,000 | 117,254,000 | ||||||||||||||||||||||||||||||||||
net investment in direct financing leases | 561,437,000 | 564,685,000 | 575,163,000 | 577,696,000 | 490,747,000 | 10,676,000 | 9,884,000 | 24,314,000 | 26,542,000 | 25,959,000 | 25,260,000 | 24,574,000 | 20,823,000 | 24,266,000 | 23,641,000 | 21,716,000 | 21,545,000 | 17,116,000 | 12,556,000 | 12,176,000 | 12,303,000 | 14,698,000 | 17,292,000 | 20,128,000 | 23,171,000 | 27,313,000 | 27,661,000 | 27,210,000 | 33,217,000 | 33,620,000 | 22,941,000 | 73,520,000 | 78,908,000 | 83,618,000 | 88,722,000 | 83,472,000 | 86,470,000 | 92,501,000 | 95,116,000 | 98,909,000 | |||||||||||||||||||||||||
investments in and loans to equity-accounted | 1,034,713,000 | 1,011,530,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable, accrued liabilities and other | 341,092,000 | 268,897,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
advances from equity-accounted investments | 24,895,000 | 27,607,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
derivative liabilities | 111,984,000 | 84,653,000 | 62,304,000 | 68,557,000 | 44,753,000 | 103,485,000 | 38,173,000 | 48,388,000 | 134,244,000 | 481,564,000 | 511,638,000 | 530,854,000 | 672,568,000 | 766,603,000 | 424,763,000 | 414,084,000 | 528,225,000 | 419,381,000 | 502,696,000 | 422,182,000 | 397,085,000 | 372,046,000 | 321,513,000 | 299,570,000 | 337,885,000 | 348,834,000 | 513,077,000 | 528,187,000 | 612,699,000 | 610,941,000 | 502,983,000 | 569,542,000 | 697,317,000 | 462,899,000 | 376,417,000 | 531,235,000 | 773,327,000 | 504,433,000 | 270,636,000 | 223,025,000 | 362,816,000 | ||||||||||||||||||||||||
accounts payable and accrued liabilities and | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable, including non-trade of 9,512 | 119,825,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at cost, less accumulated depreciation of 1,307,855 | 3,326,468,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
vessels related to finance leases, at cost, less accumulated amortization of 191,550 | 2,233,989,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net investment in direct financing leases – non-current | 558,857,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in and loans to equity-accounted investments | 1,106,572,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of derivative liabilities | 12,940,000 | 63,754,000 | 80,423,000 | 256,674,000 | 267,539,000 | 232,520,000 | 207,836,000 | 225,716,000 | 203,957,000 | 164,979,000 | 177,469,000 | 155,222,000 | 143,999,000 | 146,576,000 | 180,724,000 | 117,782,000 | 115,835,000 | 119,837,000 | 118,003,000 | 117,420,000 | 117,337,000 | 147,089,000 | 141,457,000 | 136,454,000 | 135,091,000 | 151,810,000 | 166,725,000 | ||||||||||||||||||||||||||||||||||||||
asset impairments | 3,328,000 | 232,659,000 | 15,496,000 | 3,165,000 | 434,082,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
foreign exchange (gain) loss | -3,051,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions paid from subsidiaries to non-controlling interests | -13,892,000 | -19,824,000 | -26,038,000 | -257,369,000 | -164,808,000 | -82,136,000 | -245,852,000 | -155,567,000 | -96,125,000 | -196,316,000 | -125,728,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of equity-accounted investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in equity-accounted investments | -2,864,000 | -19,604,000 | -1,805,000 | -34,528,000 | -8,604,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other current assets | 420,724,000 | 295,741,000 | 284,693,000 | 339,277,000 | 331,954,000 | 398,395,000 | 389,727,000 | 428,050,000 | 478,165,000 | 25,301,000 | 456,000 | 2,915,000 | 364,356,000 | 392,845,000 | 414,404,000 | 341,776,000 | 306,981,000 | 538,833,000 | |||||||||||||||||||||||||||||||||||||||||||||||
investment in equity-accounted investees | 1,131,534,000 | 1,151,343,000 | 1,133,224,000 | -98,774,000 | -40,595,000 | -79,602,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets | 77,773,000 | 81,542,000 | 85,394,000 | 97,949,000 | 82,466,000 | 85,766,000 | 89,175,000 | 92,668,000 | 95,698,000 | 141,632,000 | 146,471,000 | 151,306,000 | 155,893,000 | 181,007,000 | 256,070,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill | 43,690,000 | 43,690,000 | 43,690,000 | 43,690,000 | 43,690,000 | 43,692,000 | 176,630,000 | 176,630,000 | 176,630,000 | 176,630,000 | 176,630,000 | 176,630,000 | 168,571,000 | 168,571,000 | 168,571,000 | 168,571,000 | 168,571,000 | 168,572,000 | 168,572,000 | 168,572,000 | 166,539,000 | 166,539,000 | 166,539,000 | 166,539,000 | 166,539,000 | 166,539,000 | 166,539,000 | 166,539,000 | 166,539,000 | 166,540,000 | 203,191,000 | 203,191,000 | 203,191,000 | 203,191,000 | 203,191,000 | 203,191,000 | 203,191,000 | 203,191,000 | 203,191,000 | 203,191,000 | 491,911,000 | 447,323,000 | 434,590,000 | 430,471,000 | 344,233,000 | 266,718,000 | 266,718,000 | 171,253,000 | 170,897,000 | 169,590,000 | 87,079,000 | ||||||||||||||
accounts payable and accrued liabilities and other | 254,380,000 | 211,247,000 | 281,672,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
advances from affiliates | 75,292,000 | 73,109,000 | 64,100,000 | 48,441,000 | 49,100,000 | 79,208,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash - current | 20,509,000 | 40,527,000 | 119,055,000 | 99,509,000 | 64,243,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable, including non-trade of 14,539 | 162,124,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of loans to equity-accounted investees | 72,370,000 | 107,486,000 | 8,544,000 | 7,127,000 | 11,067,000 | 16,262,000 | 26,209,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash - non-current | 69,708,000 | 68,543,000 | 116,549,000 | 114,619,000 | 70,232,000 | 48,982,000 | 85,698,000 | 498,537,000 | 499,108,000 | 498,898,000 | 497,984,000 | 494,979,000 | 496,309,000 | 526,705,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
at cost, less accumulated depreciation of 1,331,465 | 3,434,530,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
vessels related to capital leases, at cost, less accumulated amortization of 62,255 | 1,438,539,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net investment in direct financing leases - non-current | 482,946,000 | 486,106,000 | 650,582,000 | 657,587,000 | 664,478,000 | 668,272,000 | 677,852,000 | 684,130,000 | 743,668,000 | 750,385,000 | 700,318,000 | 705,717,000 | 421,139,000 | 427,423,000 | 430,454,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
loans to equity-accounted investees and joint venture partners, bearing interest between nil and libor plus margins up to 1.25% | 141,365,000 | 146,420,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets – net | 89,218,000 | 93,014,000 | 99,766,000 | 111,909,000 | 117,474,000 | 89,228,000 | 91,697,000 | 94,666,000 | 97,886,000 | 101,157,000 | 104,453,000 | 112,081,000 | 116,633,000 | 128,682,000 | 132,494,000 | 267,769,000 | 259,952,000 | 269,816,000 | 221,296,000 | 270,964,000 | |||||||||||||||||||||||||||||||||||||||||||||
current obligations related to capital leases | 89,990,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term obligations related to capital leases | 1,158,246,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income | 2,438,000 | -82,061,000 | 9,639,000 | 97,847,000 | 6,251,000 | 39,491,000 | -4,801,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash items: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of in-process revenue contracts | -4,017,000 | -26,958,000 | -7,667,000 | -30,085,000 | -18,605,000 | -12,149,000 | -4,904,000 | -40,939,000 | -30,446,000 | -20,036,000 | -10,000,000 | -61,700,000 | -47,519,000 | -33,286,000 | -18,721,000 | -72,933,000 | -54,025,000 | -35,907,000 | -17,777,000 | -46,436,000 | -24,824,000 | -13,435,000 | -75,977,000 | -56,719,000 | -37,769,000 | ||||||||||||||||||||||||||||||||||||||||
equity income, net of dividends received | -26,369,000 | -15,417,000 | 3,203,000 | 14,485,000 | -14,667,000 | 24,716,000 | -94,726,000 | -87,120,000 | -54,577,000 | -27,494,000 | -93,907,000 | -73,437,000 | -27,315,000 | -22,934,000 | -17,644,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized foreign exchange loss and other | 33,714,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from financing related to sales and leaseback of vessels | 126,273,000 | 809,935,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of obligations related to capital leases | -15,246,000 | -46,090,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of equity-accounted investment | 54,438,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
advances to joint ventures and joint venture partners | -9,000 | -88,483,000 | -40,160,000 | -41,452,000 | -36,196,000 | -94,097,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash | 38,179,000 | 17,575,000 | 61,818,000 | 81,190,000 | 109,462,000 | 106,808,000 | 33,653,000 | 3,142,000 | 3,935,000 | 4,236,000 | 4,748,000 | 6,170,000 | 37,357,000 | 39,709,000 | 39,390,000 | 35,051,000 | 4,659,000 | 104,688,000 | 4,370,000 | 33,601,000 | 35,001,000 | 36,068,000 | 37,845,000 | 35,440,000 | 35,841,000 | 675,960,000 | 650,738,000 | 666,687,000 | 161,056,000 | 161,074,000 | 99,049,000 | 7,833,000 | |||||||||||||||||||||||||||||||||
accounts receivable, including non-trade of 15,273 | 159,859,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at cost, less accumulated depreciation of 1,293,447 | 3,491,491,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
vessels related to capital leases, at cost, less accumulated amortization of 51,290 | 1,272,560,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current obligation related to capital leases | 114,173,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of in-process revenue contracts | 13,880,000 | 31,564,000 | 32,109,000 | 31,705,000 | 28,008,000 | 26,797,000 | 23,414,000 | 26,890,000 | 29,983,000 | 35,080,000 | 40,176,000 | 43,174,000 | 47,302,000 | 51,907,000 | 60,627,000 | 64,073,000 | 67,947,000 | 71,813,000 | 73,344,000 | 46,945,000 | 56,402,000 | 56,758,000 | 63,302,000 | 66,593,000 | 74,777,000 | 78,242,000 | 82,704,000 | 85,040,000 | 72,344,000 | 93,887,000 | 93,938,000 | ||||||||||||||||||||||||||||||||||
long-term obligation related to capital leases | 1,046,284,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
in-process revenue contracts | 24,313,000 | 103,884,000 | 110,783,000 | 111,569,000 | 118,690,000 | 126,264,000 | 133,790,000 | 140,924,000 | 149,998,000 | 156,409,000 | 129,833,000 | 134,772,000 | 139,676,000 | 150,859,000 | 160,964,000 | 170,964,000 | 180,964,000 | 190,542,000 | 204,786,000 | 219,050,000 | 235,296,000 | 172,591,000 | 174,523,000 | 187,602,000 | 200,935,000 | 216,769,000 | 243,088,000 | 188,191,000 | 205,429,000 | 226,805,000 | 234,630,000 | 294,402,000 | 317,835,000 | ||||||||||||||||||||||||||||||||
redeemable non-controlling interest | 249,778,000 | 249,698,000 | 249,102,000 | 250,816,000 | 248,317,000 | 254,631,000 | 255,671,000 | 260,298,000 | 10,481,000 | 12,059,000 | 12,842,000 | 17,286,000 | 15,149,000 | 15,911,000 | 16,564,000 | 24,413,000 | 28,357,000 | 28,383,000 | 28,815,000 | 36,241,000 | 36,356,000 | 37,805,000 | 38,307,000 | 39,147,000 | 39,604,000 | 40,614,000 | 41,725,000 | 43,330,000 | 42,676,000 | 43,133,000 | |||||||||||||||||||||||||||||||||||
(accumulated deficit) retained earnings | -135,892,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents provided by | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized (gain) loss on derivative instruments | -95,556,000 | -1,554,000 | -2,968,000 | -113,344,000 | -87,410,000 | -54,699,000 | -40,373,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of vessels and equipment | 38,084,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized foreign exchange gain and other | 148,469,000 | 65,817,000 | -142,416,000 | -119,098,000 | -82,598,000 | -87,443,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in restricted cash | 104,142,000 | 44,278,000 | 4,296,000 | 31,042,000 | 5,228,000 | 5,805,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distribution from subsidiaries to non-controlling interests | -103,150,000 | -360,392,000 | -360,820,000 | -269,987,000 | -246,555,000 | -73,736,000 | -33,083,000 | -109,942,000 | -83,646,000 | -53,093,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
(advances to) loan repayments from equity-accounted investees | -12,946,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in restricted cash | -21,005,000 | -42,048,000 | -4,452,000 | -565,000 | -385,000 | -244,000 | 465,000 | -1,370,000 | -31,421,000 | -31,641,000 | -130,872,000 | -1,769,000 | -428,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
cash of tankers investments ltd. upon acquisition, net of transaction costs | 30,831,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of spt | -46,961,000 | -46,961,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in cash and cash equivalents | -122,542,000 | -20,234,000 | -122,393,000 | -30,668,000 | -24,831,000 | -21,075,000 | -99,285,000 | -105,226,000 | -26,390,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of the year | 567,994,000 | 806,904,000 | 614,660,000 | 639,491,000 | 692,127,000 | 779,748,000 | 814,165,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of the year | 445,452,000 | 678,392,000 | 806,904,000 | 614,660,000 | 639,491,000 | 692,127,000 | 422,510,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents - teekay offshore | 212,267,000 | 193,419,000 | 227,378,000 | 222,872,000 | 380,718,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash - teekay offshore | 99,720,000 | 100,280,000 | 114,909,000 | 46,630,000 | 28,530,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
vessels and equipment - teekay offshore | 3,997,446,000 | 4,012,105,000 | 4,084,803,000 | 4,168,926,000 | 4,178,593,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
advances on newbuilding contracts/conversions | 492,800,000 | 1,082,277,000 | 1,039,543,000 | 987,658,000 | 888,865,000 | 889,617,000 | 347,393,000 | 261,335,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in equity accounted investees | 1,187,648,000 | 978,266,000 | 1,037,297,000 | 1,010,308,000 | 984,966,000 | 984,601,000 | -157,762,000 | -183,554,000 | -161,209,000 | -155,228,000 | -38,496,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in direct financing leases | 633,805,000 | 653,846,000 | 653,546,000 | 660,594,000 | 667,348,000 | 672,748,000 | 466,874,000 | 473,693,000 | 480,248,000 | 487,516,000 | 495,646,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
other assets | 235,863,000 | 491,883,000 | 496,477,000 | 482,908,000 | 408,881,000 | 407,820,000 | 2,672,000 | 167,856,000 | 172,044,000 | 182,759,000 | 188,482,000 | 156,527,000 | 8,509,000 | 6,977,000 | 12,919,000 | 41,233,000 | 30,077,000 | 33,794,000 | 893,160,000 | 49,449,000 | 50,097,000 | 47,147,000 | 22,162,000 | 46,078,000 | 25,845,000 | 10,579,000 | 284,809,000 | 82,512,000 | 26,757,000 | ||||||||||||||||||||||||||||||||||||
accounts payable and accrued liabilities | 217,771,000 | 449,839,000 | 431,109,000 | 457,192,000 | 454,798,000 | 474,036,000 | 388,637,000 | 420,867,000 | 421,851,000 | 422,109,000 | 341,282,000 | 438,867,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of long-term debt - teekay offshore | 891,558,000 | 620,803,000 | 631,148,000 | 528,568,000 | 574,575,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term debt - teekay offshore | 2,252,561,000 | 2,500,306,000 | 2,551,746,000 | 2,620,283,000 | 2,666,656,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
in process revenue contracts | 42,618,000 | 122,690,000 | 129,608,000 | 136,367,000 | 163,505,000 | 174,372,000 | 185,239,000 | 196,106,000 | 207,965,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net debt - teekay offshore | 2,832,132,000 | 2,827,410,000 | 2,840,607,000 | 2,879,349,000 | 2,831,983,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders of teekay | 804,842,000 | 852,833,000 | 899,365,000 | 893,532,000 | 882,424,000 | 1,339,927,000 | 1,693,526,000 | 1,839,421,000 | 1,978,447,000 | 1,900,502,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
derivative assets | 7,464,000 | 6,080,000 | 9,736,000 | 17,844,000 | 13,771,000 | 18,376,000 | 10,967,000 | 14,415,000 | 120,302,000 | 113,550,000 | 108,651,000 | 69,797,000 | 86,035,000 | 96,583,000 | 123,758,000 | 148,581,000 | 155,847,000 | 147,319,000 | 121,659,000 | 140,557,000 | 163,409,000 | 104,613,000 | 87,594,000 | 83,198,000 | 135,469,000 | 75,762,000 | 19,471,000 | 18,119,000 | 58,249,000 | ||||||||||||||||||||||||||||||||||||
accounts receivable, including non-trade of 19,413 | 443,487,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of derivative assets | 990,000 | 17,109,000 | 18,433,000 | 20,041,000 | 23,040,000 | 21,879,000 | 23,406,000 | 20,907,000 | 31,669,000 | 21,638,000 | 20,383,000 | 25,906,000 | 24,712,000 | 18,139,000 | 28,573,000 | 29,996,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
at cost, less accumulated depreciation of 2,987,688 | 8,171,918,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
vessels under capital leases, at cost, less accumulated amortization of 58,362 | 292,145,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loans to equity-accounted investees and joint venture partners, bearing interest between nil and libor plus margins up to 3% | 186,248,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued liabilities | 380,308,000 | 412,278,000 | 382,633,000 | 382,086,000 | 407,836,000 | 394,759,000 | 422,911,000 | 410,502,000 | 403,329,000 | 466,824,000 | 412,322,000 | 418,956,000 | 306,564,000 | 363,218,000 | 298,997,000 | 329,587,000 | 394,586,000 | 285,503,000 | 262,316,000 | 321,890,000 | 277,822,000 | 240,859,000 | 315,987,000 | 331,971,000 | 274,944,000 | 223,971,000 | 212,027,000 | 210,628,000 | 241,495,000 | 141,028,000 | 124,222,000 | 112,402,000 | 51,011,000 | ||||||||||||||||||||||||||||||||
current obligation under capital leases | 64,024,000 | 4,546,000 | 60,245,000 | 61,354,000 | 62,456,000 | 4,422,000 | 64,637,000 | 65,716,000 | 93,613,000 | 31,668,000 | 157,649,000 | 160,284,000 | 162,897,000 | 70,272,000 | 168,060,000 | 170,610,000 | 173,140,000 | 47,203,000 | 39,568,000 | 40,942,000 | 41,016,000 | 44,739,000 | 149,285,000 | 147,616,000 | 154,257,000 | 150,791,000 | 157,124,000 | 34,891,000 | 152,365,000 | 150,762,000 | 160,284,000 | 158,425,000 | 86,107,000 | ||||||||||||||||||||||||||||||||
long-term obligation under capital leases | 167,857,000 | 54,581,000 | 59,128,000 | 473,370,000 | 499,458,000 | 472,990,000 | 566,661,000 | 472,621,000 | 472,440,000 | 472,260,000 | 567,302,000 | 471,912,000 | 471,736,000 | 471,566,000 | 599,844,000 | 725,922,000 | 736,002,000 | 743,254,000 | 779,626,000 | 668,587,000 | 669,725,000 | 717,631,000 | 706,489,000 | 728,603,000 | 839,940,000 | 719,270,000 | 407,375,000 | ||||||||||||||||||||||||||||||||||||||
retained earnings | 106,215,000 | 158,898,000 | 157,063,000 | 371,321,000 | 323,864,000 | 355,867,000 | 351,643,000 | 346,385,000 | 411,260,000 | 435,217,000 | 499,690,000 | 563,120,000 | 618,956,000 | 648,224,000 | 753,560,000 | 696,831,000 | 757,757,000 | 792,682,000 | 1,398,106,000 | 1,566,592,000 | 1,585,431,000 | 1,563,713,000 | 1,702,019,000 | 1,507,617,000 | 2,142,489,000 | 2,163,189,000 | 2,044,290,000 | 2,084,787,000 | 1,998,871,000 | 1,943,397,000 | 1,815,284,000 | 1,779,610,000 | 1,969,098,000 | 935,660,000 | |||||||||||||||||||||||||||||||
gain on sale of vessels, equipment and other assets | 27,619,000 | -1,643,000 | -10,670,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of vessels and equipment and other | 55,270,000 | 8,918,000 | 8,918,000 | 167,274,000 | 165,055,000 | 47,704,000 | 39,551,000 | 22,364,000 | 226,201,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale-lease back of a vessel | 179,434,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loan (advances) repayments to/from joint ventures and joint venture partners | -396,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of the period | 678,392,000 | 806,904,000 | 806,904,000 | 806,904,000 | 614,660,000 | 614,660,000 | 614,660,000 | 639,491,000 | 639,491,000 | 639,491,000 | 692,127,000 | 692,127,000 | 692,127,000 | 422,510,000 | 422,510,000 | 814,165,000 | 814,165,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of the period | 658,158,000 | 789,699,000 | 707,885,000 | 684,511,000 | 705,896,000 | 748,900,000 | 583,992,000 | 618,416,000 | 540,206,000 | 479,647,000 | 586,901,000 | 665,737,000 | 712,288,000 | 641,467,000 | 635,361,000 | 495,402,000 | 472,671,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable, including non-trade of 12,305 | 395,013,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at cost, less accumulated depreciation of 2,894,097 | 8,460,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
vessels under capital leases, at cost, less accumulated amortization of 56,316 | 88,215,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loans to equity-accounted investees and joint venture partners, bearing interest between nil to libor plus margins up to 3% | 184,390,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of vessels and equipment | -1,466,000 | -1,643,000 | 6,975,000 | -4,861,000 | 261,000 | 239,000 | -27,683,000 | -27,399,000 | -27,634,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
asset impairments and loan loss provisions | 71,641,000 | 2,238,000 | 2,238,000 | 168,353,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax (recovery) expense | -16,767,000 | -243,000 | -995,000 | -14,406,000 | -1,378,000 | -5,417,000 | -3,568,000 | -12,454,000 | -7,307,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of capital lease obligations | -4,423,000 | -479,115,000 | -3,396,000 | -1,779,000 | -10,315,000 | -7,840,000 | -5,205,000 | -2,592,000 | -10,161,000 | -7,590,000 | -5,040,000 | -2,510,000 | -89,145,000 | -1,759,000 | -727,000 | -37,248,000 | -6,949,000 | -4,617,000 | |||||||||||||||||||||||||||||||||||||||||||||||
equity contribution by joint venture partner | 5,500,000 | 5,500,000 | 5,500,000 | 27,267,000 | 26,267,000 | 22,017,000 | 6,500,000 | 4,934,000 | 1,684,000 | 1,684,000 | 184,000 | 86,350,000 | 70,750,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock upon exercise of stock options | 1,217,000 | 1,164,000 | 1,158,000 | 251,000 | 55,165,000 | 53,544,000 | 44,372,000 | 34,720,000 | 19,541,000 | 16,582,000 | 4,128,000 | 9,604,000 | 5,161,000 | 3,772,000 | 5,906,000 | 2,437,000 | 1,974,000 | 2,007,000 | 352,000 | 160,000 | |||||||||||||||||||||||||||||||||||||||||||||
purchase of alp | -2,322,000 | -2,322,000 | -2,322,000 | -2,322,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of logitel | 4,090,000 | 4,090,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
recovery | 4,814,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loan repayments from (advances to) equity-accounted investees | 53,173,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in direct financing lease assets | -54,800,000 | -54,800,000 | -307,950,000 | -151,716,000 | -4,199,000 | -4,199,000 | -25,526,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in cost accounted investment | -25,000,000 | -25,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in cash and cash equivalents | -128,512,000 | -17,205,000 | -99,019,000 | 192,244,000 | 91,236,000 | 134,240,000 | -159,844,000 | -52,636,000 | 20,161,000 | -87,621,000 | 218,957,000 | 212,851,000 | -391,655,000 | -318,763,000 | -341,494,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable, including non-trade of 10,084 | 344,387,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at cost, less accumulated depreciation of 2,917,458 | 8,539,829,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
vessels under capital leases, at cost, less accumulated amortization of 54,937 | 89,799,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loans to equity-accounted investees and joint venture partners, bearing interest between nil to 8% | 182,341,000 | 218,192,000 | 227,217,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized loss on derivative instruments | 134,165,000 | 105,722,000 | 4,151,000 | 50,421,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
asset impairments and loan loss recoveries | 15,996,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in restricted cash | -31,592,000 | 73,105,000 | 38,953,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loan repayments (advances) from/to joint ventures and joint venture partners | 54,334,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable, including non-trade of 15,112 | 373,495,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at cost, less accumulated depreciation of 2,843,333 | 8,049,166,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
vessels under capital leases, at cost, less accumulated amortization of 53,612 | 89,040,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
asset impairments and loan loss | 15,996,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loan repayments from joint ventures and joint venture partners | 16,768,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable, including non-trade of 34,603 | 361,290,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of loans to equity accounted investees | 28,128,000 | 19,586,000 | 21,634,000 | 27,986,000 | 37,019,000 | 7,002,000 | 2,743,000 | 145,374,000 | 139,183,000 | 118,000,000 | 103,000,000 | 80,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
at cost, less accumulated depreciation of 2,699,832 | 7,898,984,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
vessels under capital leases, at cost, less accumulated amortization of 52,284 | 90,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loans to equity accounted investees and joint venture partners, bearing interest between nil to 8% | 219,013,000 | 228,486,000 | 133,526,000 | 131,257,000 | 132,229,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity accounted investments | 847,408,000 | 854,669,000 | 807,700,000 | 767,377,000 | 690,309,000 | 644,329,000 | 621,484,000 | 642,598,000 | 480,043,000 | 453,143,000 | 436,486,000 | 424,269,000 | 252,637,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on sale of vessels and equipment | -1,643,000 | -13,509,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized foreign exchange (gain) loss and other | -73,320,000 | -217,908,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in equity accounted investments | -7,005,000 | -64,509,000 | -50,648,000 | -50,322,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments from joint ventures and joint venture partners | 15,916,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable, including non-trade of 49,707 | 378,193,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of investment in term loans | 211,579,000 | 183,018,000 | 117,820,000 | 117,581,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at cost, less accumulated depreciation of 2,627,499 | 6,307,971,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
vessels under capital leases, at cost, less accumulated amortization of 50,898 | 91,776,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term debt, including amounts due to joint venture partners of nil | 6,082,364,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
consolidation of variable interest entities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease | 380,953,000 | 31,776,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of fpso units and sevan marine asa, net of cash acquired | -92,303,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
advances to equity-accounted investees | -87,130,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable, including non-trade of 92,110 | 404,660,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at cost, less accumulated depreciation of 2,413,900 | 5,879,069,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
vessels under capital leases, at cost, less accumulated amortization of 158,500 | 498,837,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term debt, including amounts due to joint venture partners of 13,282 | 6,050,349,000 | 6,076,766,000 | 5,302,809,000 | 5,113,045,000 | 5,342,938,000 | 4,800,145,000 | 5,025,864,000 | 4,762,303,000 | 4,565,077,000 | 4,963,354,000 | 5,192,380,000 | 5,042,997,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
write-down of vessels and equipment | 9,900,000 | 1,048,000 | 155,920,000 | 521,000 | 521,000 | 24,221,000 | 17,113,000 | 16,433,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable, including non-trade of 100,009 | 559,047,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at cost, less accumulated depreciation of 2,324,470 | 5,894,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
vessels under capital leases, at cost, less accumulated amortization of 159,701 | 530,195,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of vessels and equipment and other assets | -9,453,000 | -1,309,000 | 32,000 | 2,365,000 | -2,414,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loan loss | -2,521,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
employee stock option compensation | -3,847,000 | 3,867,000 | 7,320,000 | 4,613,000 | 1,965,000 | -579,000 | 9,393,000 | 6,730,000 | 4,026,000 | 1,408,000 | 16,262,000 | 8,110,000 | 3,923,000 | 11,255,000 | 8,607,000 | 6,059,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
unrealized foreign exchange gain | -7,244,000 | -54,506,000 | 22,137,000 | -16,222,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of term loans | 4,814,000 | 4,814,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments by (advances to) joint ventures and joint venture partners | 6,175,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable, including non-trade of 91,347 | 502,277,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at cost, less accumulated depreciation of 2,229,920 | 6,054,489,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
vessels under capital leases, at cost, less accumulated amortization of 154,153 | 535,700,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of vessels and equipment and other assets | 162,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
asset impairments and provisions | 83,053,000 | 10,207,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
foreign currency exchange gain and other | 8,537,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments (advances) to joint ventures and joint venture partners | 1,478,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable, including non-trade of 109,114 | 528,594,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at cost, less accumulated depreciation of 2,135,780 | 6,012,940,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
vessels under capital leases, at cost, less accumulated amortization of 152,020 | 571,692,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
advances on new building contracts | 766,512,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in term loans | 180,987,000 | 188,895,000 | 68,114,000 | 70,000,000 | 187,347,000 | 187,091,000 | 186,844,000 | 186,629,000 | 186,418,000 | 186,184,000 | 116,014,000 | 115,775,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets - net | 107,898,000 | 121,376,000 | 124,870,000 | 274,035,000 | 280,559,000 | 237,213,000 | 242,902,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill impairment charge | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
write-down of equity accounted investments | 1,767,000 | 19,411,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
bargain purchase gain | -58,235,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity (income) loss, net of dividends received | -121,144,000 | -65,639,000 | -46,436,000 | -49,299,000 | -26,914,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized foreign exchange (gain) loss | -40,241,000 | -36,893,000 | -38,603,000 | -11,614,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of long-term debt | 2,467,795,000 | 1,417,870,000 | 2,114,879,000 | 845,106,000 | 771,249,000 | 1,194,037,000 | 762,712,000 | -297,224,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt issuance costs | -15,967,000 | -10,595,000 | -10,634,000 | -12,538,000 | -9,565,000 | -11,745,000 | -3,852,000 | -664,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of common stock | -12,000,000 | -122,195,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
advances to equity accounted investees | -14,466,000 | -117,235,000 | -58,916,000 | -29,820,000 | -55,156,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable, including non-trade of 179,693 | 557,687,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
vessels held for sale | 6,800,000 | 22,364,000 | 8,000,000 | 14,961,000 | 19,000,000 | 19,000,000 | 8,300,000 | 16,725,000 | 10,250,000 | 34,637,000 | 34,970,000 | 69,649,000 | 18,203,000 | 42,704,000 | 79,689,000 | 88,789,000 | 66,214,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash—non-current | 497,021,000 | 495,714,000 | 494,429,000 | 526,901,000 | 495,784,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at cost, less accumulated depreciation of 2,142,006 | 6,198,111,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
vessels under capital leases, at cost, less accumulated amortization of 150,274 | 607,026,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net investment in direct financing leases—non-current | 562,539,000 | 417,858,000 | 424,298,000 | 433,350,000 | 436,737,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loans to joint ventures and joint venture partners, bearing interest between nil to 8.0% | 172,006,000 | 177,111,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
advances from equity accounted investees | 4,625,000 | 5,941,000 | 8,305,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock and additional paid-in capital (0.001 par value; 725,000,000 shares authorized; | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
70,815,678 shares outstanding | 706,093,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on sale of vessels and equipment and other assets | -2,035,000 | -193,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
advances of loans from joint ventures and joint venture partners | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from issuance of teekay lng partners l.p. common units | 44,779,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from issuance of teekay offshore partners l.p. common and preferred units | 207,582,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from issuance of teekay tankers ltd. shares | 65,854,000 | 65,854,000 | 65,868,000 | 107,234,000 | 103,036,000 | 65,556,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of teekay tankers ltd. shares | -1,747,000 | -1,667,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of marketable securities | 1,063,000 | 1,063,000 | 1,063,000 | 8,774,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in joint ventures | -140,804,000 | -136,413,000 | -134,109,000 | -163,482,000 | 202,186,000 | 217,584,000 | 220,563,000 | 207,633,000 | 125,674,000 | 126,623,000 | 137,422,000 | 139,790,000 | 117,204,000 | 126,315,000 | 103,956,000 | 136,508,000 | 135,515,000 | 127,368,000 | 125,533,000 | 124,727,000 | 124,295,000 | 151,844,000 | 150,592,000 | 58,791,000 | 27,352,000 | ||||||||||||||||||||||||||||||||||||||||
accounts receivable, including non-trade of 170,407 | 548,896,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at cost, less accumulated depreciation of 2,196,020 | 6,130,009,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
vessels under capital leases, at cost, less accumulated amortization of 144,636 | 612,633,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from issuance of teekay lng partners l.p. units | 4,819,000 | 178,431,000 | 334,101,000 | 158,996,000 | 67,095,000 | 67,095,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from issuance of teekay offshore partners l.p. units | 207,582,000 | 252,051,000 | 189,722,000 | 94,491,000 | 94,114,000 | 102,009,000 | 102,098,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable, including non-trade of 93,670 | 536,250,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at cost, less accumulated depreciation of 1,914,190 | 5,954,511,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
vessels under capital leases, at cost, less accumulated amortization of 139,034 | 618,238,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loans to joint ventures and joint venture partners, bearing interest between 4.4% to 8.0% | 103,916,000 | 65,404,000 | 51,781,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of marketable securities | 420,000 | 420,000 | 420,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable, including non-trade of 83,046 | 491,656,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at cost, less accumulated depreciation of 1,976,257 | 6,004,324,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
vessels under capital leases, at cost, less accumulated amortization of 133,228 | 624,059,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loans to equity accounted investees and joint venture partners, bearing interest between 4.4% to 8% | 67,720,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets—net | 126,136,000 | 136,742,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loan from affiliates | 4,064,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of marketable securities | 2,560,000 | -2,906,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on repurchase of notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable, including non-trade of 65,055 | 404,288,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at cost, less accumulated depreciation of 2,178,761 | 6,490,913,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
vessels under capital leases, at cost, less accumulated amortization of 186,488 | 661,135,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
marketable securities | 5,676,000 | 5,925,000 | 6,487,000 | 7,782,000 | 13,831,000 | 17,127,000 | 5,028,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income tax asset | 20,803,000 | 23,476,000 | 23,991,000 | 22,316,000 | 16,529,000 | 6,765,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued liabilities including related party balance of 6,371 | 319,455,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
asset retirement obligation | 23,298,000 | 22,213,000 | 22,211,000 | 21,150,000 | 21,238,000 | 21,172,000 | 22,092,000 | 22,000,000 | 22,238,000 | 18,977,000 | 25,028,000 | 24,549,000 | 22,456,000 | 22,042,000 | 21,629,000 | 21,215,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
write-down for impairment of goodwill | 36,652,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
write-down of investment in joint ventures | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized foreign exchange loss | 3,162,000 | 17,806,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
advances to joint venture partners | -3,804,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of loans from joint venture partner | -1,264,000 | -1,164,000 | -24,140,000 | -23,390,000 | -4,973,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in term loan | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable, including non-trade of 24,635 | 375,957,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at cost, less accumulated depreciation of 2,403,707 | 6,528,607,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
vessels under capital leases, at cost, less accumulated amortization of 178,934 | 668,651,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(advances) to/proceeds from loans to joint ventures and joint venture partners | -3,659,000 | -3,659,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable, including non-trade of 33,073 | 331,720,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at cost, less accumulated depreciation of 2,417,268 | 6,602,934,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
vessels under capital leases, at cost, less accumulated amortization of 171,385 | 676,255,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loans to equity accounted investees and joint venture partners, bearing interest between 4.4% to 8.0% | 43,927,000 | 85,248,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable, including non-trade of 38,120 | 353,659,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at cost, less accumulated depreciation of 2,375,604 | 6,678,899,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
vessels under capital leases, at cost, less accumulated amortization of 163,939 | 681,554,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loans from equity accounted investees | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
write-down of intangibles and other | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from loans to equity accounted investees | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of loans from equity accounted investees | -59,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition, net of cash acquired of 50,230 | -322,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash — current | 88,397,000 | 94,626,000 | 92,733,000 | 86,559,000 | 37,639,000 | 53,067,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash — long-term | 492,987,000 | 493,970,000 | 493,633,000 | 489,712,000 | 646,580,000 | 573,256,000 | 579,243,000 | 615,093,000 | 610,523,000 | 614,715,000 | 661,758,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
other current liabilities | 14,500,000 | 14,500,000 | 59,000 | 44,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
advances on newbuilding contracts /conversions | 345,445,000 | 197,988,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable, including non-trade of 21,744 | 247,844,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
advances to joint venture partner | 6,900,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash — non-current | 564,265,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at cost, less accumulated depreciation of 1,836,848 | 5,655,150,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
vessels under capital leases, at cost, less accumulated amortization of 155,186 | 891,748,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net investment in direct financing leases — non-current | 475,479,000 | 482,855,000 | 485,202,000 | 448,272,000 | 440,701,000 | 56,567,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loans to joint ventures, bearing interest between 4.4% to 6.5% | 19,022,000 | 20,384,000 | 21,998,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets — net | 200,181,000 | 206,437,000 | 213,870,000 | 238,392,000 | 246,640,000 | 264,768,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loan from joint venture partners | 30,000 | 130,000 | 1,294,000 | 1,990,000 | 21,274,000 | 21,019,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term debt, including amounts due to joint venture partners of 13,500 | 4,083,874,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income tax liability | 2,927,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
write-down of intangible assets and other | 16,105,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on repurchase of bonds | 12,645,000 | 12,108,000 | 566,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
foreign exchange and other | -53,761,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
expenditures for drydocking | -24,072,000 | -3,695,000 | -78,005,000 | -58,815,000 | -26,243,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from loans from joint venture partner | 591,000 | 591,000 | 649,000 | 591,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
advances to joint ventures and joint venture partner | -4,868,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable, including non-trade of 36,007 | 248,251,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at cost, less accumulated depreciation of 1,760,671 | 5,727,879,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
vessels under capital leases, at cost, less accumulated amortization of 146,850 | 896,506,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term debt, including amounts due to joint venture partners of 13,338 | 4,287,951,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
foreign exchange gain and other | -23,884,000 | 21,745,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
advances to joint ventures | 651,000 | -1,369,000 | -1,206,000 | -1,420,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable, including non-trade of 19,521 | 234,676,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at cost, less accumulated depreciation of 1,673,380 | 5,793,864,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
vessels under capital leases, at cost, less accumulated amortization of 138,569 | 903,521,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
marketable securites | 18,904,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term debt, including amounts due to joint venture partners of 16,410 | 4,187,962,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes | 5,112,000 | 16,803,000 | 6,244,000 | 6,182,000 | 94,453,000 | 106,276,000 | 70,738,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
write-down of marketable securities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized (gains) losses on derivative instruments | -293,174,000 | -195,048,000 | -271,471,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from issuance of teekay tankers ltd. class a shares | 65,556,000 | 65,556,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of marketable securities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of interest in swift product tanker pool | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of 50% of omi corporation, net of cash acquired of 577 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of additional 35.3% of teekay petrojarl asa | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
collections of loans from joint ventures | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at cost, less accumulated depreciation of 1,606,647 | 5,786,648,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
vessels under capital leases, at cost, less accumulated amortization of 130,499 | 908,040,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loans to joint ventures | 22,161,000 | 22,588,000 | 359,288,000 | 366,716,000 | 341,087,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
write-down of intangible assets | 1,076,000 | 1,076,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
foreign exchange loss and other | 37,049,000 | 7,920,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in non-cash working capital items related to operating activities | 132,802,000 | 82,343,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at cost, less accumulated depreciation of 1,516,538 | 5,736,758,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
vessels under capital leases, at cost, less accumulated amortization of 122,966 | 912,978,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
derivative instruments | 37,279,000 | 154,248,000 | 51,930,000 | 39,148,000 | 136,403,000 | 223,729,000 | 55,173,000 | 52,139,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of additional 30.1% of teekay petrojarl asa | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable, including non-trade of 46,422 | 300,462,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at cost, less accumulated depreciation of 1,351,786 | 5,784,597,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
vessels under capital leases, at cost, less accumulated amortization of 106,975 | 928,795,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loans to joint ventures, bearing interest between 4.4% to 8.0% | 28,019,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and stockholders’ equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ equity | 2,814,700,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders’ equity | 2,068,467,000 | 2,687,870,000 | 2,682,018,000 | 2,811,237,000 | 2,620,869,000 | 2,370,830,000 | 2,412,570,000 | 2,464,326,000 | 1,398,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and stockholders’ equity | 10,215,001,000 | 10,769,380,000 | 10,406,382,000 | 10,060,153,000 | 9,625,703,000 | 9,410,727,000 | 8,440,976,000 | 7,733,476,000 | 6,098,705,000 | 5,738,117,000 | 5,352,349,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
other long-term liabilities / in process revenue contracts | 792,472,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interest | 588,916,000 | 487,357,000 | 527,494,000 | 513,571,000 | 576,604,000 | 456,118,000 | 454,403,000 | 276,331,000 | 281,630,000 | 16,050,000 | 18,977,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
net investment in direct financing leases – current | 21,851,000 | 22,268,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash – long term | 663,471,000 | 652,717,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at cost, less accumulated depreciation of 1,104,651 | 5,463,227,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
vessels under capital leases, at cost, less accumulated depreciation of 82,293 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income tax | 80,701,000 | 77,023,000 | 72,393,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders' equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock and additional paid in capital (0.001 par value; 725,000,000 shares authorized; | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
72,303,163 shares outstanding (2007 - 72,772,529); 72,802,363 shares issued | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders' equity | 2,535,458,000 | 2,528,222,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable, including non-trade of 35,410 | 262,420,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at cost, less accumulated depreciation of 1,061,619 | 5,295,751,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
vessels under capital leases, at cost, less accumulated depreciation of 74,442 | 617,066,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock and additional paid in capital | 628,786,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current cash and cash equivalents | 296,637,000 | 292,332,000 | 370,714,000 | 343,914,000 | 303,231,000 | 287,228,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net investment in direct financing leases - current | 22,690,000 | 23,120,000 | 22,183,000 | 21,926,000 | 21,184,000 | 20,790,000 | 14,248,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
vessels under capital leases, at cost, less accumulated depreciation of 66,305 | 552,488,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ equity capital stock | 617,783,000 | 619,910,000 | 607,364,000 | 587,737,000 | 589,183,000 | 531,350,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
additional paid-in capital | 10,306,000 | 8,693,000 | 8,383,000 | 8,061,000 | 6,829,000 | 4,286,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
vessels under capital leases, at cost, less accumulated depreciation of 58,190 | 950,043,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in and advances to omi corporation | 899,894,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
vessels under capital leases, at cost, less accumulated depreciation of 50,042 | 956,912,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash - long term | 615,749,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
vessels under capital leases, at cost, less accumulated depreciation of 42,609 | 654,022,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current accounts payable | 69,593,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders' equity capital stock | 588,651,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at cost, less accumulated depreciation of 833,017 | 2,501,348,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
vessels under capital leases, at cost, less accumulated depreciation of 49,845 | 662,875,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in petrojarl asa | 355,936,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
obligation under capital leases | 386,895,000 | 422,861,000 | 534,056,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loan from joint venture partner | 34,729,000 | 34,315,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other assets | 126,629,000 | 70,151,000 | 22,139,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
vessels under capital leases, at cost, less accumulated depreciation of 47,430 | 702,562,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
currentcash and cash equivalents | 554,315,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
vessels under capital leases, at cost, less accumulated depreciation of 17,177 | 659,651,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at cost, less accumulated depreciation of 801,985 | 1,925,844,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and stockholders’ equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital stock | 467,341,000 |
We provide you with 20 years of balance sheets for Teekay stock, allowing you to gain comprehensive visibility into the fundamentals of the company. Our detailed breakdowns include key financial metrics such as asset and liabilities, payables and receivables, long debts and short debts, cash and inventories, expenses and profits. This in-depth information is essential for making informed investment decisions and understanding the financial health and performance of Teekay. Explore the full financial landscape of Teekay stock with our expertly curated balance sheets.
The information provided in this report about Teekay stock is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.