Teekay Quarterly Income Statements Chart
Quarterly
|
Annual
Teekay Quarterly Income Statements 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 | 2021-12-31 | 2021-09-30 | 2021-03-31 | 2020-12-31 | 2020-03-31 | 2019-12-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 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 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2008-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenues | 365,050,000 | 339,192,000 | 311,682,000 | 395,400,000 | 418,701,000 | 393,479,000 | 303,199,000 | 280,786,000 | 212,720,000 | -322,406,000 | 320,353,000 | 359,081,000 | 562,865,000 | 574,054,000 | 491,532,000 | 491,532,000 | 420,696,000 | 457,667,000 | 481,213,000 | 326,686,000 | 326,686,000 | 416,562,000 | 405,642,000 | 394,022,000 | 552,203,000 | 552,203,000 | 500,781,000 | 513,923,000 | 543,505,000 | 552,203,000 | 547,639,000 | 587,619,000 | 641,108,000 | 700,106,000 | 611,617,000 | 592,797,000 | 545,862,000 | 544,989,000 | 490,183,000 | 452,254,000 | 506,494,000 | 493,546,000 | 454,795,000 | 430,707,000 | 451,037,000 | 515,223,000 | 463,537,000 | 481,911,000 | 495,564,000 | 497,276,000 | 497,276,000 | 468,106 | 484,922 | 488,024 | 517,757 | 517,757 | 462,117,000 | 544,947,000 | 564,537,000 | 522,657,000 | 500,368,000 | 532,473,000 | |
voyage expenses | -116,531,000 | -118,828,000 | -113,274,000 | -118,082,000 | -124,187,000 | -131,989,000 | -135,013,000 | -126,980,000 | -101,622,000 | -75,204,000 | -85,556,000 | -76,225,000 | -107,455,000 | -121,564,000 | -117,199,000 | -117,199,000 | -92,689,000 | -98,680,000 | -103,123,000 | -24,438,000 | -24,438,000 | -90,899,000 | -94,912,000 | -85,877,000 | -41,237,000 | -41,237,000 | -42,454,000 | -40,640,000 | -50,797,000 | -41,237,000 | -37,213,000 | -28,299,000 | -31,590,000 | -36,292,000 | -29,935,000 | -23,890,000 | -25,670,000 | -25,213,000 | -34,183,000 | 33,439,000 | 35,012,000 | 31,727,000 | 28,022,000 | 26,154,000 | 26,315,000 | 30,796,000 | 29,674,000 | 39,176,000 | 38,637,000 | 52,998,000 | 52,998,000 | 39,595 | 51,889 | 45,126 | 68,838 | 68,838 | 53,719,000 | 66,367,000 | 72,550,000 | 68,838,000 | 71,659,000 | 62,925,000 | |
vessel operating expenses | -60,010,000 | -61,184,000 | -59,387,000 | -60,092,000 | -60,922,000 | -63,351,000 | -59,579,000 | -80,268,000 | -71,941,000 | 85,762,000 | -122,357,000 | -128,437,000 | -165,216,000 | -153,293,000 | -162,268,000 | -162,268,000 | -159,616,000 | -162,621,000 | -156,992,000 | -131,650,000 | -131,650,000 | -157,585,000 | -162,537,000 | -157,935,000 | -199,352,000 | -199,352,000 | -200,456,000 | -207,784,000 | -191,260,000 | -199,352,000 | -204,156,000 | -205,655,000 | -215,861,000 | -244,810,000 | -213,656,000 | -201,370,000 | -184,203,000 | -200,333,000 | -206,086,000 | 201,714,000 | 201,186,000 | 205,131,000 | 217,579,000 | 195,978,000 | 187,464,000 | 207,981,000 | 182,581,000 | 172,356,000 | 167,201,000 | 165,650,000 | 165,650,000 | 172,372 | 174,717 | 161,577 | 164,218 | 164,218 | 159,570,000 | 150,792,000 | 154,535,000 | 164,818,000 | 147,442,000 | 140,529,000 | |
time-charter hire expenses | -19,516,000 | -19,822,000 | -19,378,000 | -18,691,000 | -12,945,000 | -8,035,000 | -7,236,000 | -6,553,000 | -5,550,000 | 12,221,000 | -8,535,000 | -11,121,000 | -29,838,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | -23,318,000 | -24,627,000 | -24,565,000 | -24,384,000 | -23,975,000 | -24,459,000 | -24,251,000 | -25,243,000 | -25,080,000 | 70,585,000 | -58,839,000 | -58,586,000 | -71,083,000 | -72,917,000 | -71,069,000 | -71,069,000 | -73,633,000 | -73,849,000 | -72,107,000 | -63,116,000 | -63,116,000 | -69,967,000 | -67,960,000 | -67,311,000 | -144,901,000 | -144,901,000 | -136,942,000 | -142,741,000 | -143,030,000 | -144,901,000 | -141,688,000 | -141,079,000 | -144,157,000 | -137,785,000 | -130,812,000 | -128,199,000 | -112,704,000 | -109,238,000 | -106,835,000 | 103,373,000 | 103,458,000 | 109,709,000 | 109,114,000 | 109,769,000 | 102,494,000 | 113,460,000 | 112,756,000 | 115,068,000 | 114,614,000 | 112,047,000 | 112,047,000 | 107,746 | 105,236 | 105,038 | 114,975 | 114,975 | 109,194,000 | 111,234,000 | 108,230,000 | 115,320,000 | 107,111,000 | 108,192,000 | |
general and administrative expenses | -16,798,000 | -12,124,000 | -13,824,000 | -16,426,000 | -15,216,000 | -13,671,000 | -13,655,000 | -14,143,000 | -16,083,000 | -3,716,000 | -25,384,000 | -22,367,000 | -17,588,000 | -18,277,000 | -26,751,000 | -26,751,000 | -20,016,000 | -20,868,000 | -22,972,000 | -17,509,000 | -17,509,000 | -19,050,000 | -23,720,000 | -24,183,000 | -26,999,000 | -26,999,000 | -27,662,000 | -29,541,000 | -31,438,000 | -26,999,000 | -30,052,000 | -29,871,000 | -32,967,000 | -32,478,000 | -29,022,000 | ||||||||||||||||||||||||||||
gain on sale of assets | 11,601,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restructuring charges | -58,000 | -1,619,000 | -3,811,000 | -1,211,000 | -1,960,000 | -4,597,000 | -1,517,000 | -303,000 | -1,636,000 | -2,388,000 | -414,000 | -1,369,000 | -8,621,000 | -42,000 | -42,000 | -813,000 | -1,114,000 | -2,138,000 | -3,890,000 | -3,890,000 | -2,883,000 | -2,176,000 | -3,890,000 | -3,117,000 | -5,818,000 | -13,986,000 | -1,639,000 | -3,994,000 | -9,126,000 | -6,766,000 | -2,665,000 | -244,000 | 639,000 | 2,617,000 | 461,000 | 1,789,000 | 2,054,000 | 2,121,000 | 3,919,000 | 1,525,000 | 5,178,000 | 5,178,000 | 69 | 458 | 4,961 | 2,427 | 2,427 | 3,240,000 | |||||||||||||||
income from vessel operations | 140,478,000 | 112,967,000 | 81,254,000 | 157,667,000 | 179,837,000 | 148,163,000 | 83,385,000 | 26,792,000 | -12,574,000 | -238,545,000 | 18,985,000 | 61,327,000 | 177,516,000 | 128,896,000 | 88,811,000 | 88,811,000 | -130,389,000 | 71,463,000 | 84,232,000 | 66,655,000 | 66,655,000 | 55,082,000 | 1,921,000 | 18,505,000 | 83,222,000 | 83,222,000 | -189,846,000 | 48,286,000 | 81,605,000 | 83,222,000 | 89,765,000 | 75,978,000 | 135,325,000 | 151,013,000 | 161,177,000 | 175,517,000 | 137,425,000 | 147,454,000 | 88,389,000 | 79,449,000 | 111,867,000 | 498,000 | -29,919,000 | 29,377,000 | 62,790,000 | -344,997,000 | 48,398,000 | 68,249,000 | 77,957,000 | 30,813,000 | 30,813,000 | -76,371 | 42,123 | 34,480 | 7,972 | 7,972 | 3,123,000 | 93,975,000 | 105,675,000 | 10,851,000 | 24,583,000 | 57,761,000 | |
interest expense | -4,897,000 | -4,215,000 | -6,461,000 | -5,956,000 | -11,377,000 | -9,762,000 | -9,403,000 | -9,413,000 | -10,002,000 | 76,489,000 | -47,268,000 | -48,939,000 | -67,476,000 | -62,520,000 | -72,632,000 | -72,632,000 | -67,707,000 | -70,205,000 | -73,671,000 | -49,163,000 | -49,163,000 | -67,343,000 | -59,526,000 | -54,625,000 | -69,018,000 | -69,018,000 | -74,499,000 | -74,383,000 | -70,355,000 | -69,018,000 | -68,490,000 | -73,255,000 | -72,203,000 | -66,285,000 | -62,450,000 | -62,388,000 | -51,346,000 | -57,334,000 | -52,206,000 | -49,656,000 | -49,333,000 | -48,382,000 | -45,817,000 | -44,687,000 | -42,510,000 | -40,956,000 | -41,652,000 | -42,707,000 | -42,300,000 | -35,177,000 | -35,177,000 | -33,649 | -33,516 | -32,794 | -29,943 | -29,943 | -34,852,000 | -33,926,000 | -32,152,000 | -29,943,000 | -30,035,000 | -37,280,000 | |
interest income | 9,035,000 | 7,122,000 | 6,652,000 | 4,766,000 | 5,588,000 | 3,916,000 | 1,753,000 | 723,000 | 297,000 | -4,567,000 | 1,355,000 | 2,045,000 | 1,397,000 | 2,803,000 | 2,650,000 | 2,650,000 | 1,485,000 | 2,233,000 | 2,689,000 | 1,373,000 | 1,373,000 | 2,103,000 | 2,095,000 | 1,677,000 | 1,314,000 | 1,314,000 | 1,900,000 | 1,536,000 | 1,481,000 | 1,314,000 | 1,143,000 | 1,042,000 | 1,322,000 | 1,098,000 | 2,161,000 | 1,199,000 | 1,530,000 | 1,465,000 | 2,786,000 | 793,000 | 1,783,000 | 5,129,000 | 1,543,000 | 2,018,000 | 1,018,000 | 1,794,000 | 674,000 | 1,645,000 | 2,046,000 | 3,050,000 | 3,050,000 | 2,394 | 2,457 | 2,465 | 4,105 | 4,105 | 3,466,000 | 2,209,000 | 4,274,000 | 4,105,000 | 4,193,000 | 5,023,000 | |
equity income | 1,368,000 | 516,000 | 666,000 | 1,120,000 | 1,130,000 | 1,708,000 | 221,000 | -117,740,000 | 38,365,000 | 37,157,000 | 31,900,000 | 2,313,000 | 19,356,000 | 19,356,000 | 21,514,000 | -6,284,000 | -61,653,000 | -971,000 | -971,000 | 13,744,000 | 837,000 | 27,117,000 | 11,933,000 | 11,933,000 | 1,264,000 | -47,984,000 | 10,347,000 | 11,933,000 | 21,070,000 | 37,219,000 | 15,417,000 | 27,226,000 | 14,995,000 | 39,901,000 | 20,749,000 | 25,417,000 | 39,932,000 | 35,271,000 | 27,494,000 | 35,098,000 | 26,753,000 | 47,372,000 | 27,315,000 | 26,097,000 | 30,179,000 | 5,291,000 | 17,644,000 | ||||||||||||||||
income tax expense | 2,847,000 | -12,731,000 | -3,792,000 | -6,727,000 | -6,727,000 | -3,091,000 | -3,404,000 | -5,036,000 | -465,000 | -465,000 | -4,334,000 | -8,746,000 | -4,117,000 | -3,527,000 | -3,019,000 | -551,750 | -2,450,000 | -3,193,000 | -2,798,000 | ||||||||||||||||||||||||||||||||||||||||||||
other – net | -1,068,000 | -2,566,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 147,763,000 | 114,977,000 | 84,125,000 | 148,408,000 | 169,913,000 | 143,825,000 | 80,856,000 | 18,078,000 | -53,399,000 | -16,848,000 | 9,580,000 | 61,504,000 | 122,497,000 | 52,002,000 | -6,357,000 | -6,357,000 | -175,908,000 | -34,111,000 | -61,464,000 | 17,761,000 | 17,761,000 | -1,763,000 | -39,647,000 | -9,980,000 | 132,025,000 | 132,025,000 | -383,065,000 | -124,743,000 | 10,975,000 | 132,025,000 | 80,143,000 | -86,304,000 | -39,200,000 | 162,988,000 | -16,616,000 | 215,236,000 | 43,852,000 | 2,503,000 | 87,824,000 | -15,447,000 | 49,122,000 | -7,112,000 | -84,697,000 | 87,534,000 | 32,000 | 9,542,000 | -10,469,000 | -42,347,000 | 50,249,000 | 177,614,000 | 177,614,000 | -342,311 | -105,350 | 12,745 | 56,762 | 56,762 | -212,760,000 | -145,419,000 | 13,931,000 | 77,259,000 | -165,881,000 | 193,625,000 | |
yoy | -13.04% | -20.06% | 4.04% | 720.93% | -418.20% | -953.66% | 744.01% | -70.61% | -143.59% | -132.40% | -250.70% | -1067.50% | -169.64% | -252.45% | -135.79% | -135.79% | -1090.42% | 1834.83% | 55.03% | -86.55% | -86.55% | -101.34% | -89.65% | -92.00% | 0.00% | 0.00% | -577.98% | 44.54% | -128.00% | -19.00% | -582.32% | -140.10% | -189.39% | 6411.71% | -118.92% | -1493.38% | -10.73% | -135.19% | -203.69% | -117.65% | 153406.25% | -174.53% | 709.03% | -306.71% | -99.94% | -94.63% | -105.89% | 12270.91% | -47797.20% | 312810.05% | 312810.05% | -703.06% | -99.95% | -100.01% | -99.93% | -99.93% | 28.26% | -175.10% | |||||
qoq | 28.52% | 36.67% | -43.32% | -12.66% | 18.14% | 77.88% | 347.26% | -133.85% | 216.95% | -275.87% | -84.42% | -49.79% | 135.56% | -918.03% | -96.39% | -96.39% | 415.69% | -44.50% | -446.06% | -1107.43% | -1107.43% | -95.55% | 297.26% | -107.56% | -134.47% | -134.47% | 207.08% | -1236.61% | -91.69% | 64.74% | -192.86% | 120.16% | -124.05% | -1080.91% | -107.72% | 390.82% | 1651.98% | -97.15% | -668.55% | -131.45% | -790.69% | -91.60% | -196.76% | 273443.75% | -99.66% | -191.15% | -75.28% | -184.27% | -71.71% | -51986.73% | -51986.73% | 224.93% | -926.60% | -77.55% | -100.03% | -100.03% | 46.31% | -1143.85% | -81.97% | -146.57% | -185.67% | ||
net income margin % | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to non-controlling interests | -93,127,000 | -71,796,750 | -57,967,000 | -31,553,000 | -89.66% | -89.66% | -22,793,000 | -277.97% | -277.97% | 1102.96% | 1102.96% | 1393497.49% | 1393497.49% | -99.59% | -99.59% | ||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to the shareholders of teekay corporation | 54,636,000 | 35,382,000 | 26,158,000 | 40,338,000 | 48,763,000 | 39,104,000 | 33,133,000 | 5,282,000 | 888,000 | 29,951,000 | 0.00% | 0.00% | -84,257,000 | 0.00% | 0.00% | -20,555,000 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | |||||||||||||||||||||||||||||||||||||||||
earnings per common share of teekay corporation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
–basic | 590 | 430 | 490 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
–diluted | 570 | 410 | 480 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average number of common shares outstanding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized and unrealized gains on derivative instruments | 112,250 | 547,000 | -98,000 | -6,475,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on bond repurchases | -3,173,500 | -86,000 | -198,000 | -12,410,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other - net | 1,166,000 | -95,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations before income taxes | 117,556,000 | 82,016,000 | -33,759,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax recovery | -2,395,750 | 2,109,000 | 636,000 | 1,385,000 | -591,500 | 133,000 | 995,000 | -927,750 | 662,000 | 1,849,000 | 3,568,000 | 5,147,000 | 7,307,000 | 4,598,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations | 114,977,000 | 84,125,000 | 148,408,000 | 169,913,000 | 143,825,000 | 80,856,000 | 18,078,000 | -33,123,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations | -20,276,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amounts attributable to the shareholders of teekay corporation | 2,458,000 | 2,458,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to non-controlling interests, continuing operations | -71,796,750 | -57,967,000 | -108,070,000 | -121,150,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to the shareholders of teekay corporation, continuing operations | 35,382,000 | 26,158,000 | 40,338,000 | 48,763,000 | 39,104,000 | 33,133,000 | 5,282,000 | -40,764,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to non-controlling interests, discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to the shareholders of teekaycorporation, discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
per common share attributable to the shareholders of teekay corporation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
• basic income from continuing operations attributable to shareholders of teekay corporation | 380 | 280 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
• basic income from discontinued operations attributable to shareholders of teekay corporation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
• basic income | 380 | 280 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
• diluted income from continuing operations attributable to shareholders of teekay corporation | 370 | 270 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
• diluted income from discontinued operations attributable to shareholders of teekay corporation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
• diluted income | 370 | 270 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
• basic | -725,422,000 | 92,775,107,000 | 25,522,730,250 | 102,307,273,000 | 101,165,928,000 | 97,333,503,000 | 72,742,426,000 | 14,382,000 | 72,706,285,000 | 72,697,121,000 | 72,549,068,000 | 140,701,000 | 72,393,072,000 | 72,036,526,000 | 71,328,577,000 | 109,096,000 | 70,755,282,000 | 70,393,531,000 | 69,888,279,000 | 109,403,000 | 69,372,220,000 | 68,855,860,000 | 72,961,471,000 | 72,788,591,000 | 13,923,000 | 72,553,809,000 | 72,535,899,000 | ||||||||||||||||||||||||||||||||||||
• diluted | -698,634,000 | 94,861,508,000 | 25,662,243,500 | 102,307,273,000 | 111,439,150,000 | 97,333,503,000 | 72,742,426,000 | -102,549,000 | 72,706,285,000 | 73,477,680,000 | 72,549,068,000 | 140,701,000 | 73,736,393,000 | 72,036,526,000 | 71,328,577,000 | 109,096,000 | 70,755,282,000 | 71,314,629,000 | 69,888,279,000 | 109,403,000 | 69,372,220,000 | 70,146,586,000 | 72,961,471,000 | 72,788,591,000 | 182,273,000 | 72,553,809,000 | 72,798,023,000 | ||||||||||||||||||||||||||||||||||||
the accompanying notes are an integral part of the unaudited consolidated financial statements. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax (expense) recovery and other – net | -9,736,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income from continuing operations | 148,408,000 | 169,913,000 | 16,452,750 | 80,856,000 | 18,078,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (income) loss attributable to non-controlling interests | -108,070,000 | -121,150,000 | -1,558,000 | -47,723,000 | -12,796,000 | 2,928,500 | -12,493,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to the shareholders of teekay corporation, | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
discontinued operations | 10,413,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings per common share of teekay corporation, continuing operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings per common share of teekay corporation, discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
write-down of assets | -421,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax (expense) recovery | -2,601,000 | -5,221,000 | -1,423,000 | -1,487 | -2,022 | -811 | -8,571,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale and write-down of assets | 5,465,750 | 21,131,000 | 1,153,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
asset retirement obligation extinguishment gain | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized and unrealized gains on non-designated derivative instruments | 1,059,000 | 1,698,000 | 571,000 | 1,967,000 | -22,102,000 | -22,102,000 | -6,715 | -6,715 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax recovery (expense) and other – net | 1,043,750 | 3,288,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (income) loss attributable to non-controlling interests, continuing operations | -104,721,000 | -47,723,000 | -12,796,000 | -7,641,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (income) loss attributable to non-controlling interests, discontinued operations | 15,482,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings per common share of teekay corporation, continuing operations - basic and diluted | -5 | 320 | 50 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings per common share of teekay corporation, discontinued operations - basic and diluted | 102.5 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings per common share of teekay corporation - basic and diluted | 95 | 320 | 50 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity loss | -931,000 | -754,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax recovery and other – net | 534,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income (income) attributable to non-controlling interests, discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other loss | -283,000 | -2,822,000 | -800,000 | -4,515,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to the shareholders of teekay corporation, discontinued operations | 41,652,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
• basic and diluted income from continuing operations attributable to shareholders of teekay corporation | -400 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
• basic and diluted income from discontinued operations attributable to shareholders of teekay corporation | 410 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
• basic and diluted income | 10 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
• basic and diluted | 102,347,141,000 | 100,520,421,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on commencement of sales-type lease | 44,943,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized and unrealized | 937,750 | -181,000 | -5,423,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
foreign exchange gain | 711,000 | 534,000 | 5,723,000 | -10,721,000 | 6,646,000 | 5,628,000 | -5,851,000 | -2,630,000 | 3,553,000 | 12,529,000 | 22,000 | -2,642,000 | -2,904,000 | 13,007,000 | 6,116,000 | -15,157,000 | -10,514,000 | 2,117,000 | -20,218,000 | -1,604,000 | 17,510,000 | -3,126,000 | 19,497,000 | -2,046,000 | -894,000 | 678,000 | 2,191,000 | -6,405,000 | -8,504,000 | 17,835,000 | 26,230 | -7,157 | -20,340 | -28,717,000 | 27,488,000 | 29,026,000 | 18,978,000 | -26,047,000 | |||||||||||||||||||||||||
income before income taxes | 3,325,250 | 10,990,000 | 60,119,000 | -56,428,000 | -5,863,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax | 44,750 | -1,410,000 | -1,076,000 | -752,000 | -1,071,000 | -3,111,000 | -1,873,000 | -2,500,000 | 344,500 | -4,039,000 | -10,715,000 | -10,904,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to the shareholders of teekaycorporation | 6,298,500 | -2,913,000 | -5,764,000 | -5,764,000 | -3,575,000 | -3,575,000 | 13,007,000 | 13,007,000 | 4,186,000 | 4,186,000 | 8,978 | 8,978 | |||||||||||||||||||||||||||||||||||||||||||||||||||
per common share of teekay corporation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
• basic income attributable to shareholders of teekay corporation | 62.5 | -30 | 300 | 530 | -170 | 910 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
• diluted income attributable to shareholders of teekay corporation | 62.5 | -30 | 280 | 520 | -170 | 900 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
write-down and loss on sale | -715,000 | -94,606,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized and unrealized gains | 7,321,000 | 9,426,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
time-charter hire expense | -31,174,000 | -27,056,000 | -28,932,000 | -28,817,000 | -20,965,000 | -20,648,000 | -19,411,000 | -28,645,000 | -30,689,000 | -38,772,000 | -38,418,000 | -33,810,000 | -38,314,000 | -39,603,000 | -40,267,000 | -43,021,000 | -30,333,000 | -24,927,000 | -24,315,000 | -16,898,000 | 9,714,000 | 16,292,000 | 24,164,000 | 25,486,000 | 26,544,000 | 27,452,000 | 27,883,000 | 27,386,000 | 31,491,000 | 43,979,000 | 47,433 | 53,414 | 63,031 | 62,188,000 | 68,106,000 | 70,913,000 | 81,078,000 | 94,964,000 | 116,451,000 | ||||||||||||||||||||||||
write-down and gain on sale of vessels | 8,803,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized and unrealized gain on | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-designated derivative instruments | 4,592,000 | -21,663,000 | -25,434,000 | -25,434,000 | -1,924,000 | -10,964,000 | -22,787,000 | -22,787,000 | -2,168,000 | 10,723,000 | -38,418,000 | -38,418,000 | -6,128,000 | 57,909,000 | 57,909,000 | 81,078 | 81,078 | ||||||||||||||||||||||||||||||||||||||||||||||
loss on deconsolidation of altera | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other income – net | -1,980,000 | -681,000 | -11,099,000 | -2,400,000 | 520,000 | -4,705,000 | -759,000 | 295,000 | -5,201,500 | 480,000 | -21,436,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to | -32,833,000 | -32,833,000 | 4,319,000 | 4,319,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-controlling interests | -111,154,000 | -101,807,000 | -22,270,000 | -5,374,000 | -10,242,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to the shareholders | 782,000 | 782,000 | 1,188,000 | 1,188,000 | -18,207,000 | -18,207,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
of teekay corporation | 11,343,000 | -49,805,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income per common share of teekay corporation | -11,996,000 | -11,996,000 | -134,686,000 | -134,686,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
- basic | 110 | -490 | -150 | -930 | -530 | -407.5 | 70 | -1,140 | -4.2 | -1.36 | -0.41 | -2,550 | |||||||||||||||||||||||||||||||||||||||||||||||||||
- diluted | 110 | -490 | -150 | -930 | -530 | -407.5 | 70 | -1,140 | -4.2 | -1.36 | -0.41 | -2,550 | |||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average number of common | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares outstanding | -160 | -160 | -30 | -30 | 1,180 | 1,180 | 0.22 | 0.22 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
write-down and loss on sale of vessels | -160 | -160 | -2,201,000 | -40 | -40 | 1,160 | 1,160 | 0.22 | 0.22 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on deconsolidation of teekay offshore | -7,070,000 | -103,188,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (income) loss attributable to | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to the | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shareholders of teekay corporation | -1,600,000 | -1,600,000 | -30,130,000 | 6,072,000 | -77,809,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss per common share of teekay corporation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
- basic and diluted | -1,970 | -390 | -120 | -280 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
write-down and loss on sales of vessels | -18,353,000 | -18,353,000 | -175,785,000 | -32,830,000 | -18,662,000 | -2,661,000 | -2,661,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized and unrealized gains on | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other loss – net | -180 | -180 | -1,424,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to the shareholders of | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
teekay corporation | -198,178,000 | -39,485,000 | -12,005,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
asset impairments | -3,328,000 | -243,659,000 | -1,500,000 | 24,575,000 | -7,766,000 | -62,605,000 | -55,645,000 | -500,000 | -15,496,000 | -4,759,000 | 3,165,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
other income | 28,000 | -915,000 | 1,744,000 | -164,000 | -389,000 | 375,000 | -6,998,000 | -1,671,000 | -734,000 | 8,251,000 | 1,165,000 | 625,000 | -1,386,000 | 5,240,000 | -1,690,000 | -376,000 | 89,000 | 2,343,000 | 1,277,000 | 2,422,000 | 4,618,000 | 2,938,000 | 3,823,000 | ||||||||||||||||||||||||||||||||||||||||
• basic and diluted loss attributable to shareholders of teekay corporation | -840 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income on sale of vessels, equipment and other operating assets | -7,926,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: net (income) loss attributable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
to non-controlling interests | 11,323,000 | 370,483,000 | 44,591,000 | -18,789,750 | -74,071,000 | 8,495,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: net income (income) attributable | -489,000 | -489,000 | -12,038,000 | -12,038,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: net income attributable to non-controlling interests | -10,575,000 | -56,231,000 | -9,584,000 | -149,324,000 | -53,616,000 | -27,540,000 | -49,610,000 | -76,167,000 | -45,891,000 | -49,183,000 | -7,729,000 | -27,933,000 | -34,266,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
• basic loss attributable to shareholders of teekay corporation | -31,488,000 | -31,488,000 | -210 | -670 | -130 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
• diluted loss attributable to shareholders of teekay corporation | -210 | -670 | -130 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
• cash dividends declared | 55 | 55 | 550 | 550 | 316.3 | 316.3 | 316.2 | 316.3 | 316.3 | 316.3 | 316.2 | 316.3 | 316.3 | 316.3 | 316.2 | 316.3 | 316.3 | 316.3 | 316.3 | 316.25 | 316.25 | 316.25 | |||||||||||||||||||||||||||||||||||||||||
write-down of vessels and equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized and unrealized gain | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
on derivative instruments | -41,741,750 | 29,926,000 | -89,272,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: net income attributable to | -2,146,000 | -2,146,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings per common share of | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
teekay | 131,876,000 | 131,876,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average number of common shares | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
outstanding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of vessels, equipment and other operating assets | -12,742,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized and unrealized loss on non-designated | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
derivative instruments | -30,570,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
foreign exchange loss | -17,342,000 | -2,242,500 | -11,837,000 | -15,824,000 | -25,165,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss per common share of teekay | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of vessels, equipment and other assets | -4,427,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to shareholders of teekay corporation | -45,256,000 | -48,784,000 | 38,238,000 | -12,235,000 | 65,912,000 | -9,764,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of vessels and equipment | -6,922,750 | -72,000 | -9,615,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of vessels, equipment and other assets | -27,619,000 | 410,750 | 1,643,000 | 2,667,500 | 1,217,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized and unrealized loss on non-designated derivative instruments | -107,621,000 | -32,325,250 | -109,667,000 | -83,386,000 | -47,248,000 | 44,580,000 | -35,149,000 | -94,598,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
other income - net | 150,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income before income taxes | -38,124,000 | 144,014,000 | -14,166,000 | 215,988,000 | 42,857,000 | 3,574,000 | 90,935,000 | -12,254,000 | 51,920,000 | -7,951,000 | -85,359,000 | 89,407,000 | 42,255,000 | -321,577,000 | -6,430,000 | -44,196,000 | 46,681,000 | -150,566,000 | 6,624,000 | 87,974,000 | -154,977,000 | ||||||||||||||||||||||||||||||||||||||||||
loan loss recoveries | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: net income (income) attributable to non-controlling interests | -49,639,750 | 4,381,000 | -21,616,250 | 35,593,000 | 51,149 | 8,898 | 26,717,000 | -8,475,500 | 23,633,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
general and administrative | -33,730,000 | -37,954,000 | -34,509,000 | -31,585,000 | 36,945,000 | 37,878,000 | 34,360,000 | 31,932,000 | 35,395,000 | 39,271,000 | 49,187,000 | 49,630,000 | 50,777,000 | 53,373,000 | 48,801 | 51,273 | 70,218 | 46,910,000 | 50,256,000 | 48,091,000 | 56,410,000 | 52,238,000 | 52,695,000 | ||||||||||||||||||||||||||||||||||||||||
restructuring reversals | 742,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized and unrealized gain on non-designated derivative instruments | 63,752,000 | -103,304,000 | -5,792,000 | -75,331,000 | 2,875,000 | -26,707,000 | 56,035,000 | -13,789,000 | 4,815,000 | -219,225,000 | -87,847,000 | 56,980,000 | -121,664,000 | 157,485,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
loan loss | 630,250 | -2,521,000 | 48,486,000 | 48,486,000 | 56,410 | 56,410 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: net (income) loss attributable to non-controlling interests | -16,159,000 | -85,450,000 | -15,975,500 | -9,792,000 | -4,927,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to stockholders of teekay corporation | -10,275,250 | 2,374,000 | -42,987,000 | -488,000 | -70,865,000 | -49,104,000 | 11,367,000 | -6,136,000 | -93,711,000 | -20,261,000 | -47,274,000 | 1,066,000 | -291,162 | -96,452 | -29,657 | -186,043,000 | -153,148,000 | -14,002,000 | 29,796,000 | -142,248,000 | 159,359,000 | ||||||||||||||||||||||||||||||||||||||||||
• basic income attributable to stockholders of teekay corporation | -142.5 | 30 | -600 | -90 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
• diluted income attributable to stockholders of teekay corporation | -142.5 | 30 | -600 | -90 | -91,707,000 | -91,707,000 | -40,898 | -40,898 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating expenses | 85,907,000 | 85,907,000 | 15,864 | 15,864 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total operating expenses | 372,805,000 | 394,627,000 | 493,048,000 | 484,714,000 | 401,330,000 | 388,247,000 | 860,220,000 | 415,139,000 | 413,662,000 | 417,607,000 | 450,972,000 | 458,862,000 | 511,806,000 | 475,785,000 | 474,712,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
other items | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loan loss provisions | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of vessels and equipment | 162,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
• basic loss attributable to stockholders of teekay corporation | -10 | -1,010 | -690 | -1,350 | -290 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
• diluted loss attributable to stockholders of teekay corporation | -10 | -1,010 | -690 | -1,350 | -290 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
asset impairments and provisions | 20,763,250 | 72,846,000 | 7,042,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
• basic earnings attributable to stockholders of teekay corporation | 160 | 20 | -2,100 | -190 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
• diluted earnings attributable to stockholders of teekay corporation | 160 | 20 | -2,100 | -190 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of vessels and write-downs of vessels | 3,066,250 | 9,193,000 | 3,269,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill impairment | 36,652 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Ÿ basic loss attributable to stockholders of teekay corporation | -680 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Ÿ diluted loss attributable to stockholders of teekay corporation | -680 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Ÿ cash dividends declared | 316.25 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Ÿ basic | 69,231,419,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Ÿ diluted | 69,231,419,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
asset impairments/net income on vessel sales | 5,812 | 3,593 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized and unrealized gain on derivative instruments | -102,140 | 23,257 | -133,241,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity income from joint ventures | -40,624 | -6,053 | 6,394 | -16,010,000 | -21,827,000 | -2,666,000 | 22,385,000 | -8,945,000 | 27,380,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
other income — net | 24,195,000 | 24,195,000 | 766 | 958 | 94 | 2,042,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings per common share of teekay | 140,715,000 | 140,715,000 | 56,980 | 56,980 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average number of | 29,246,000 | 29,246,000 | 11,843 | 11,843 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common shares outstanding | 2,323,000 | 2,323,000 | 3,542 | 3,542 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
write-down of vessels/net income on vessel sales | 91,809 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized and unrealized loss on derivative instruments | -219,570 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: net (income) attributable to non-controlling interests | -42,402 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of vessels and equipment, net of write-downs | 24,173,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill impairment charge | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of vessels and equipment — net of write-downs | 22,000 | 22,915,000 | 915,000 | -11,083,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restructuring charge | 21,839 | 21,839 | 4,195,000 | 3,783,000 | 2,427,000 | 1,456,000 | 5,003,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on bond repurchase | -537,000 | -12,108,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of vessels and equipment — net of write-downs | 760,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
• basic earnings | 340 | -1,960 | 2,200 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
• diluted earnings | 337.5 | -1,960 | 2,190 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income before income tax recovery | 189,027,000 |
We provide you with 20 years income statements for Teekay stock, allowing you to gain comprehensive visibility into the fundamentals of the company. Our detailed breakdowns include key financial metrics such as earnings, sales and marketing expenses, research and development costs, profits, and profit margins. This in-depth information is essential for making informed investment decisions and understanding the financial health and performance of Teekay stock. Explore the full financial landscape of Teekay stock with our expertly curated income statements.
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.