Form 20-F þ |
Form 40-F o |
Yes o |
No þ |
Yes o |
No þ |
Yes o |
No þ |
TEEKAY TANKERS LTD. |
||||
Date: May 15, 2009 | By: | /s/ Vincent Lok | ||
Vincent Lok | ||||
Chief Financial Officer (Principal Financial and Accounting Officer) |
TEEKAY TANKERS LTD. 4th Floor, Belvedere Building, 69 Pitts Bay Road Hamilton, HM 08, Bermuda |
| On May 14, 2009, declared a cash dividend of $0.59 per share for the quarter ended March 31, 2009. |
| Reported fourth quarter adjusted net income of $13.0 million, or $0.52 per share (excluding an unrealized loss of $13.8 million, or $0.55 per share, relating to the change in fair value of an interest rate swap agreement). |
| Earned average TCE of $33,971 per day on the spot Aframax fleet and $46,497 per day on the spot Suezmax fleet during the quarter ended December 31, 2008. |
(1) | Please refer to Appendix A to this release for the calculation of the cash dividend amount. | |
(2) | Cash Available for Distribution represents net (loss) income plus depreciation and amortization, unrealized losses from derivatives, non-cash items and any write-offs or other non-recurring items less unrealized gains from derivatives. |
1
Suezmax Spot Rate Assumption (TCE per day) | |||||||||||||||||||||||||||||
Q02 2009 Estimated Dividend Per Share | $10,000 | $20,000 | $30,000 | $40,000 | $50,000 | $60,000 | |||||||||||||||||||||||
Aframax Spot Rate |
$ | 10,000 | $ | 0.23 | $ | 0.27 | $ | 0.30 | $ | 0.36 | $ | 0.41 | $ | 0.47 | |||||||||||||||
Assumption |
$ | 15,000 | $ | 0.28 | $ | 0.32 | $ | 0.36 | $ | 0.41 | $ | 0.47 | $ | 0.52 | |||||||||||||||
(TCE per day) |
$ | 20,000 | $ | 0.34 | $ | 0.37 | $ | 0.41 | $ | 0.47 | $ | 0.52 | $ | 0.57 | |||||||||||||||
$ | 25,000 | $ | 0.39 | $ | 0.42 | $ | 0.46 | $ | 0.52 | $ | 0.57 | $ | 0.61 | ||||||||||||||||
$ | 30,000 | $ | 0.44 | $ | 0.48 | $ | 0.51 | $ | 0.57 | $ | 0.61 | $ | 0.67 | ||||||||||||||||
$ | 35,000 | $ | 0.49 | $ | 0.53 | $ | 0.57 | $ | 0.61 | $ | 0.67 | $ | 0.72 | ||||||||||||||||
$ | 40,000 | $ | 0.55 | $ | 0.58 | $ | 0.61 | $ | 0.67 | $ | 0.72 | $ | 0.77 | ||||||||||||||||
$ | 45,000 | $ | 0.60 | $ | 0.62 | $ | 0.66 | $ | 0.72 | $ | 0.77 | $ | 0.82 | ||||||||||||||||
* | Estimated dividend per share is based on Cash Available for Distribution, less $0.9 million for principal payments related to one of the Companys debt facilities and less $2 million reserve for estimated dry docking costs. Excluded from the above table is an additional $0.10 to $0.12 per share of annual estimated profit share for the Ganges Spirit to be recognized and paid in the second quarter of 2009. Cash Available for Distribution represents net (loss) income plus depreciation and amortization, unrealized losses from derivatives, non-cash items and any write-offs or other non-recurring items less unrealized gains from derivatives. |
Aframax | Suezmax | Number of | |||||||||||||
Fleet | Fleet | Owned Vessels | |||||||||||||
Time-Charter Vessels |
6 | 1 | 7 | ||||||||||||
Spot Vessels |
3 | 1 | 4 | ||||||||||||
Total |
9 | 2 | 11 | ||||||||||||
2
Three Months Ended | |||||||||
December 31, 2008 | September 30, 2008 | ||||||||
Time-Charter Fleet |
|||||||||
Aframax revenue days |
472 | 323 | |||||||
Aframax TCE per revenue day |
$ | 31,766 | $ | 32,201 | |||||
Suezmax revenue days |
91 | 92 | |||||||
Suezmax TCE per revenue day* |
$ | 31,516 | $ | 30,744 | |||||
Spot Fleet |
|||||||||
Aframax revenue days |
344 | 492 | |||||||
Aframax TCE per revenue day |
$ | 33,971 | $ | 47,425 | |||||
Suezmax revenue days |
73 | 92 | |||||||
Suezmax TCE per revenue day |
$ | 46,497 | $ | 65,254 | |||||
Total Fleet |
|||||||||
Aframax revenue days |
816 | 815 | |||||||
Aframax TCE per revenue day |
$ | 32,695 | $ | 41,393 | |||||
Suezmax revenue days |
164 | 184 | |||||||
Suezmax TCE per revenue day |
$ | 38,185 | $ | 48,013 | |||||
* | The Ganges Spirit is employed on a time-charter contract at a base rate of $30,500 per day with a profit sharing agreement whereby Teekay Tankers is entitled to the first $3,000 per day of the vessels earnings above the base rate and 50 percent of the earnings above $33,500 per day. The profit share amount is determined on an annual basis for the period from June 1 to May 31 in the second quarter of each year. |
(1) | Net voyage revenues represents voyage revenues less voyage expenses. Net voyage revenues is a non-GAAP financial measure used by certain investors to measure the financial performance of shipping companies. Please see the Companys website at www.teekaytankers.com for a reconciliation of this non-GAAP financial measure. |
3
4
Three Months Ended | Year Ended | |||||||||||||||||||||
December 31, | September 30, | December 31, | December 31, | December 31, | ||||||||||||||||||
2008 | 2008 | 2007 | 2008 | 2007 | ||||||||||||||||||
(unaudited) | (unaudited) | (unaudited) | (unaudited) | (unaudited) | ||||||||||||||||||
VOYAGE REVENUES |
32,852 | 41,543 | 41,334 | 144,169 | 155,690 | |||||||||||||||||
OPERATING EXPENSES |
||||||||||||||||||||||
Voyage expenses |
855 | 187 | 13,990 | 1,859 | 47,447 | |||||||||||||||||
Vessel operating expenses |
9,004 | 7,755 | 7,325 | 31,113 | 23,897 | |||||||||||||||||
Depreciation and amortization |
5,917 | 5,823 | 6,145 | 22,943 | 19,272 | |||||||||||||||||
General and administrative (1) |
705 | 3,394 | 3,612 | 7,670 | 13,403 | |||||||||||||||||
16,481 | 17,159 | 31,072 | 63,585 | 104,019 | ||||||||||||||||||
Income from vessel operations |
16,371 | 24,384 | 10,262 | 80,584 | 51,671 | |||||||||||||||||
OTHER ITEMS |
||||||||||||||||||||||
Interest expense (2) |
(17,400 | ) | (4,888 | ) | (4,566 | ) | (29,272 | ) | (11,112 | ) | ||||||||||||
Interest income |
117 | 68 | | 475 | | |||||||||||||||||
Other (expense) income net |
65 | (3 | ) | (9 | ) | 49 | (8 | ) | ||||||||||||||
(17,218 | ) | (4,823 | ) | (4,575 | ) | (28,748 | ) | (11,120 | ) | |||||||||||||
Net (loss) income |
(847 | ) | 19,561 | 5,687 | 51,836 | 40,551 | ||||||||||||||||
Earnings (loss) per share |
||||||||||||||||||||||
- Basic and diluted (3) |
($0.03 | ) | $ | 0.78 | $ | 0.38 | $ | 2.03 | $ | 2.76 | ||||||||||||
Weighted-average number of Class A
common shares outstanding |
||||||||||||||||||||||
- Basic and diluted (4) |
12,500,000 | 12,500,000 | 4,021,739 | 12,500,000 | 2,883,562 | |||||||||||||||||
Weighted-average number of Class B
common shares outstanding |
||||||||||||||||||||||
- Basic and diluted (4) |
12,500,000 | 12,500,000 | 12,500,000 | 12,500,000 | 12,500,000 | |||||||||||||||||
Weighted-average number of total common
shares outstanding |
||||||||||||||||||||||
- Basic and diluted |
25,000,000 | 25,000,000 | 16,521,739 | 25,000,000 | 15,383,562 | |||||||||||||||||
(1) | General and administrative expense includes a $0.3 million recovery and a $1.7 million expense for the three months ended December 31, 2008 September 30, 2008, respectively, and a $1.4 million expense for the year ended December 31, 2008 relating to a performance fee for a subsidiary of Teekay Corporation that manages the Companys fleet. The management agreement generally entitles the manager to a performance fee equal to 20 percent of all Gross Cash Available for Distribution in a given fiscal year in excess of $3.20 per share, subject to stockholders receiving at least $2.65 per share in annualized dividends before any performance fee is paid. Gross Cash Available for Distribution represents Cash Available for Distribution without giving effect to any deductions for the performance fee and reduced by the amount of any reserves the board of directors may have taken during the applicable fiscal year that have not already reduced Cash Available for Distribution. Cash Available for Distribution represents net income plus depreciation and amortization, loan cost amortization, unrealized gains and losses from derivatives, non-cash items and any write-offs or other non-recurring items. |
(2) | Interest expense includes unrealized losses resulting from the change in the fair value of an interest rate swap. The amounts recorded in the financial results of the respective periods are summarized in the table below. |
(3) | Results for two Suezmax tankers, the Ganges Spirit and the Narmada Spirit, for the period prior to their acquisition on April 7, 2008 by the Company when they were owned and operating under Teekay Corporation, are referred to as the Dropdown Predecessor. Earnings per share is determined by dividing net income, after deducting the amount of net income attributable to the Dropdown Predecessor, by the weighted average number of shares outstanding during the applicable period. The Company has summarized the Dropdown Predecessor amounts in the financial results of the respective periods in the table below. |
(4) | For periods prior to the Companys initial public offering on December 18, 2007, outstanding shares equals the number of common shares received by Teekay Corporation in exchange for a 54% ownership in Teekay Tankers at the time of the initial public offering. |
Three Months Ended | Year Ended | |||||||||||||||||||
December 31, | September 30, | December 31, | December 31, | December 31, | ||||||||||||||||
2008 | 2008 | 2007 | 2008 | 2007 | ||||||||||||||||
Net (loss) income as reported |
(847 | ) | 19,561 | 5,687 | 51,836 | 40,551 | ||||||||||||||
Unrealized losses from change in fair value of interest rate swap |
13,811 | 1,355 | | 14,167 | | |||||||||||||||
Net (income) loss attributable to the Dropdown Predecessor |
| | 538 | (1,110 | ) | 1,936 | ||||||||||||||
Net income excluding the above non-cash items |
12,964 | 20,916 | 6,225 | 64,893 | 42,487 | |||||||||||||||
Net income per share excluding the above non-cash items |
$ | 0.52 | $ | 0.84 | $ | 0.38 | $ | 2.60 | $ | 2.76 | ||||||||||
5
As at | ||||||||
December 31, | ||||||||
2008 | 2007 | |||||||
(unaudited) | (unaudited)(1) | |||||||
ASSETS |
||||||||
Cash |
26,698 | 34,839 | ||||||
Accounts receivable and pool receivable from related parties |
9,100 | 4,708 | ||||||
Other current assets |
3,667 | 2,413 | ||||||
Due from affiliates |
7,387 | 133,722 | ||||||
Vessels and equipment |
433,978 | 446,541 | ||||||
Other non-current assets |
3,437 | 2,731 | ||||||
Goodwill |
4,670 | 4,670 | ||||||
Total assets |
488,937 | 629,624 | ||||||
LIABILITIES AND STOCKHOLDERS EQUITY |
||||||||
Accounts payable and accrued liabilities |
8,691 | 5,218 | ||||||
Current portion of long-term debt |
3,600 | 3,600 | ||||||
Current portion of derivative instruments |
2,716 | 894 | ||||||
Other current liabilities |
379 | 451 | ||||||
Due to affiliates |
2,305 | 2,434 | ||||||
Long-term debt |
325,228 | 328,507 | ||||||
Other long-term liabilities |
23,712 | 7,969 | ||||||
Stockholders equity |
122,306 | 280,551 | ||||||
Total liabilities and stockholders equity |
488,937 | 629,624 | ||||||
(1) | The balance sheet as of December 31, 2007 has been retroactively adjusted for the two Suezmax tankers, the Ganges Spirit and the Narmada Spirit, which were acquired from Teekay Corporation on April 7, 2008, as if the vessels had been acquired by Teekay Tankers on August 1, 2007, the date the vessels were acquired by Teekay Corporation. |
6
Year Ended | ||||||||
December 31, | ||||||||
2008 | 2007 | |||||||
(unaudited) | (unaudited) | |||||||
Cash and cash equivalents provided by (used for) |
||||||||
OPERATING ACTIVITIES |
||||||||
Net operating cash flow |
77,573 | 62,463 | ||||||
FINANCING ACTIVITIES |
||||||||
Proceeds from long-term debt |
125,000 | 437,604 | ||||||
Repayments of long-term debt |
(18,600 | ) | (327,204 | ) | ||||
Debt issuance costs |
(276 | ) | (1,672 | ) | ||||
Proceeds from long-term debt of Dropdown Predecessor |
44,027 | 107,621 | ||||||
Repayments of long-term debt of Dropdown Predecessor |
(153,656 | ) | (109,400 | ) | ||||
Net advances to affiliates |
(9,002 | ) | (334,342 | ) | ||||
Proceeds from issuance of Class A common stock |
| 209,648 | ||||||
Repurchase of Class A common stock |
(203 | ) | (27,422 | ) | ||||
Contribution (return) of capital |
1,020 | 18,730 | ||||||
Cash dividends paid |
(69,625 | ) | | |||||
Share issuance costs |
(1,130 | ) | | |||||
Net financing cash flow |
(82,445 | ) | (26,437 | ) | ||||
INVESTING ACTIVITIES |
||||||||
Expenditures for vessels and equipment |
(3,269 | ) | (1,187 | ) | ||||
Net investing cash flow |
(3,269 | ) | (1,187 | ) | ||||
(Decrease) increase in cash and cash equivalents |
(8,141 | ) | 34,839 | |||||
Cash and cash equivalents, beginning of the year |
34,839 | | ||||||
Cash and cash equivalents, end of the year |
26,698 | 34,839 | ||||||
7
Three Months Ended | |||||
December 31, 2008 | |||||
(unaudited) | |||||
Net loss |
(847 | ) | |||
Add: |
|||||
Depreciation and amortization |
5,917 | ||||
Unrealized loss from interest rate swap |
13,811 | ||||
Less: |
|||||
Other non-cash items |
(34 | ) | |||
Cash Available for Distribution |
18,847 | ||||
Less: |
|||||
Reserve for debt principal repayment |
(900 | ) | |||
Cash dividend |
17,947 | ||||
Weighted-average number of total common shares outstanding |
25,000,000 | ||||
Cash dividend per share (rounded) |
$ | 0.72 | |||
8
9