Teekay Tankers Ltd. Reports Second Quarter Results

Teekay Tankers Ltd. Reports Second Quarter Results 
HAMILTON, BERMUDA -- (Marketwired) -- 08/08/13 --  
Highlights 


 
--  Declared a cash dividend of $0.03 per share for the quarter ended June
    30, 2013. 
--  Reported second quarter 2013 adjusted net loss attributable to
    shareholders of Teekay Tankers(1) of $6.3 million, or $0.08 per share
    (excluding specific items which decreased GAAP net loss by $0.6 million,
    or $0.01 per share). 
--  Took delivery of the 50 percent-owned VLCC newbuilding, Hong Kong
    Spirit, in June 2013 which commenced a five-year time-charter contract. 
--  Extended time-charter out contract of one Aframax tanker at above
    current spot market rates, maintaining strong fixed-rate charter
    coverage of approximately 40 percent over the next 12 months. 
--  Total liquidity of $255.5 million with no significant debt maturities
    until 2017. 

 
Teekay Tankers Ltd. (Teekay Tankers or the Company) (NYSE:TNK) today
reported an adjusted net loss attributable to shareholders of Teekay
Tankers(1) (as detailed in Appendix A to this release) of $6.3
million, or $0.08 per share, for the quarter ended June 30, 2013,
compared to adjusted net income attributable to shareholders of
Teekay Tankers of $0.9 million, or $0.01 per share, for the same
period in the prior year. The increase in adjusted net loss
attributable to shareholders of Teekay Tankers is primarily the
result of the change in employment of certain of the Company's
vessels from fixed rates to lower spot rates on expiry of their
fixed-rate charters and lower average realized spot tanker rates for
the second quarter of 2013 compared to the same period in the prior
year. Adjusted net loss attributable to shareholders of Teekay
Tankers excludes a number of specific items that had the net effect
of decreasing net loss attributable to shareholders of Teekay Tankers
by $0.6 million, or $0.01 per share, and increasing net income
attributable to shareholders of Teekay Tankers by $0.2 million, or
$0.00 per share, for the three month periods ended June 30, 2013 and
June 30, 2012, respectively, as detailed in Appendix A to this
release. Including these items, the Company reported, on a GAAP
basis, a net loss attributable to shareholders of Teekay Tankers of
$5.7 million, or $0.07 per share, for the quarter ended June 30,
2013, compared to a net income attributable to shareholders of Teekay
Tankers of $1.1 million, or $0.01 per share, for the quarter ended
June 30, 2012. Net revenues(2) were $41.0 million and $50.9 million
for the second quarters of 2013 and 2012, respectively. 


 
(1) Adjusted net (loss) income attributable to shareholders of Teekay       
    Tankers is a non-GAAP financial measure. Please refer to Appendix A to  
    this release for a reconciliation of this non-GAAP measure as used in   
    this release to the most directly comparable financial measure under    
    United States generally accepted accounting principles (GAAP) and for   
    information about specific items affecting net (loss) income that are   
    typically excluded by securities analysts in their published estimates  
    of the Company's financial results.                                     
(2) Net revenues is a non-GAAP financial measure used by certain investors  
    to measure the financial performance of shipping companies. Please refer
    to Appendix C included in this release for a reconciliation of this non-
    GAAP measure to the most directly comparable financial measure under    
    GAAP.                                                                   

 
For the six months ended June 30, 2013, the Company reported an
adjusted net loss attributable to shareholders of Teekay Tankers of
$9.9 million or $0.12 per share, compared to adjusted net income
attributed to the shareholders of Teekay Tankers of $4.0 million or
$0.05 per share for the same period in the prior year. The increase
in adjusted net loss attributable to shareholders of Teekay Tankers
is primarily the result of the change in employment of certain of the
Company's vessels from fixed rates to lower spot rates on expiry of
their fixed-rate charters and lower average spot realized tanker
rates for the first six months of 2013 compared to the same period in
the prior year. Adjusted net loss attributable to shareholders of
Teekay Tankers excludes a number of specific items that had the net
effect of decreasing net loss attributable to shareholders of Teekay
Tankers by $2.2 million, or $0.03 per share and increasing net income
attributable to shareholders of Teekay Tankers by $1.2 million or
$0.02 per share for the six month periods ended June 30, 2013 and
June 30, 2012, respectively, as detailed in Appendix A to this
release. Including these items, the Company reported, on a GAAP
basis, a net loss attributable to shareholders of Teekay Tankers of
$7.7 million, or $0.09 per share, for the six months ended June 30,
2013, compared to a net income attributable to shareholders of Teekay
Tankers of $5.2 million, or $0.07 per share, for the six months ended
June 30, 2012. Net revenues(2) were $83.1 million and $104.4 million
for the six months ended June 30, 2013 and June 30, 2012,
respectively. 
The Company's financial statements for prior periods include the
historical results of the 13 vessels acquired by the Company from
Teekay Corporation in June 2012, referred to herein as the Dropdown
Predecessor, for the periods when these vessels were owned and
operated by Teekay Corporation. 
During the second quarter of 2013, the Company generated $5.6
million, or $0.07 per share, in Cash Available for Distribution(3),
compared to $8.3 million, or $0.10 per share, in the first quarter of
2013. On July 8, 2013, Teekay Tankers declared its fixed dividend of
$0.03 per share for the second quarter of 2013, which was paid on
July 31, 2013 to all shareholders of record on July 19, 2013. Since
the Company's initial public offering in December 2007, it has
declared dividends in 23 consecutive quarters, which now totals
$7.245 per share on a cumulative basis. 


 
(1) Adjusted net (loss) income attributable to shareholders of Teekay       
    Tankers is a non-GAAP financial measure. Please refer to Appendix A to  
    this release for a reconciliation of this non-GAAP measure as used in   
    this release to the most directly comparable financial measure under    
    United States generally accepted accounting principles (GAAP) and for   
    information about specific items affecting net (loss) income that are   
    typically excluded by securities analysts in their published estimates  
    of the Company's financial results.                                     
(2) Net revenues is a non-GAAP financial measure used by certain investors  
    to measure the financial performance of shipping companies. Please refer
    to Appendix C included in this release for a reconciliation of this non-
    GAAP measure to the most directly comparable financial measure under    
    GAAP.                                                                   
(3) 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 and net income attributable to the    
    historical results of vessels acquired by the Company from Teekay       
    Corporation, for the period when these vessels were owned and operated  
    by Teekay Corporation. Please refer to Appendix B to this release for a 
    reconciliation of Cash Available for Distribution (a non-GAAP measure)  
    as used in this release to the most directly comparable GAAP financial  
    measure.                                                                

 
Summary of Recent Events 
First Priority VLCC Mortgage Loans 
In July 2010, the Company invested $115 million in two loans maturing
in July 2013, secured by first priority mortgages registered on two
2010-built Very Large Crude Carrier (VLCC) newbuildings.  The
borrowers have been in default on their interest payment obligations
since January 2013.  As a result, the Company entered into
discussions with the borrowers and the second priority mortgagees of
the vessels to realize on its security for the loans.  In May 2013,
Teekay Tankers took over management of the vessels.  Currently one of
the vessels is trading in the spot tanker market under Teekay
Tankers' management while the other vessel remains under detention by
authorities in Egypt due to an incident that occurred prior to the
transition of vessel management to the Company.  The vessel's
insurers are in the process of negotiating the release of the vessel,
after which it is expected the vessel will commence trading in the
spot tanker market under Teekay Tankers' management. In the second
quarter of 2013, the Company recorded a $4.5 million loss provision
on its investment in these term loans, inclusive of $6.6 million of
accrued but unpaid interest as at June 30, 2013, to reflect the
estimated loss that could be incurred based on the Company's current
estimates of amounts recoverable from future operating cash flows of
the vessels and the net proceeds from the sale of the two VLCC
vessels. 
Long Range 2 Product Tanker Newbuilding Orders 
In early April 2013, Teekay Tankers ordered four fuel-efficient
113,000 dead-weight tonne Long Range 2 (LR2) product tankers from STX
Offshore & Shipbuilding Co., Ltd. (STX) plus options to order
additional vessels.  The payment of the first shipyard installment by
Teekay Tankers to STX is contingent on the Company receiving
acceptable refund guarantees for the shipyard installment payments. 
In late May 2013, STX commenced a voluntary financial restructuring
with its lenders during which STX's refund guarantee applications
were temporarily suspended.  On July 31, 2013, STX announced it had
completed its financial restructuring process.  STX has indicated
that certain amendments to the terms of the contracts with Teekay
Tankers may be required in order to secure the issuance of  the
refund guarantees.  The Company has not agreed to any such
amendments. To date, Teekay Tankers has not made any installment
payments to STX for the four newbuilding LR2 vessels and, prior to
receiving the refund guarantees, Teekay Tankers has the right to
cancel the newbuilding orders at its discretion. 
Fixed Rate Time-Charter Coverage 
In July 2013, Teekay Tankers extended a time-charter out contract for
the Aframax tanker, Kanata Spirit, for 12 months at a rate of $15,150
per day. In April 2013, Teekay Tankers commenced a 36-month
time-charter out contract for the Aframax tanker, Everest Spirit, at
a rate of $15,500 per day. 
"A combination of lower spot tanker rates and reduced time-charter
revenue resulting from the expiry of two in-the-money time
charter-out contracts during the quarter, resulted in lower cash
flows in the second quarter compared to the first quarter," commented
Bruce Chan, Teekay Tankers' Chief Executive Officer. "During this
period of seasonal and cyclical spot tanker market weakness, we
continue to focus on maintaining strong fixed-rate coverage for our
fleet. In addition to the previously announced Aframax time-charter
out contract we entered in April, in July, we extended another
Aframax time-charter out contract for one year at a rate of $15,150
per day, which is above current spot Aframax rates. With this
contract extension, our forecasted fixed-rate coverage for the next
12 months is approximately 40 percent." 
"The status of Teekay Tankers' mortgage loan investment secured by
two 2010-built VLCC conventional tankers continues to evolve," Mr.
Chan continued. "Since the borrower relinquished commercial and
technical management of the vessels to Teekay in May, we have been
working with the borrower and the second priority mortgagee to
realize on our security. As the first priority mortgage holder, and
now manager of the vessels, we believe we are in a strong position to
recover our investment and to achieve most of our targeted return on
this investment. Currently, one of the two vessels is trading on the
spot market generating positive cash flow, while our insurers are
working with the authorities to free the second vessel. Once this
matter is resolved, we intend to trade this vessel in the spot tanker
market for a period of time to cover, at a minimum, our operating
costs while evaluating options to recover our investment in the
loans." 
Mr. Chan continued, "We are confident that our investment in the VLCC
mortgage loans will ultimately be realized and be cash flow positive
as the spot market rate for VLCCs is currently above cash breakeven
levels. Even with these loans outstanding, Teekay Tankers remains
financially stable with available liquidity of approximately $255
million as at June 30, 2013 and no significant debt maturities until
2017. With Teekay Tankers' transition to a fixed dividend policy in
the first quarter of 2013, an increasing portion of our future
operating cash flow will be retained as the tanker market recovers,
positioning the Company for continued growth." 
Tanker Market 
Crude tanker spot rates declined slightly during the second quarter
of 2013 and remain at comparatively low levels on a historical basis.
In the Suezmax sector, a continued decline in West Africa to U.S.
crude movements due to increased U.S. crude production, coupled with
a weak VLCC market, put downward pressure on rates. In the Aframax
sector, a reduction in Russian seaborne crude exports and a decline
in production from North Sea fields due to seasonal maintenance,
negatively impacted demand during the second quarter. However, other
factors provided support to crude tanker rates during the second
quarter, particularly in the Pacific region, as Asian refineries
returned from spring maintenance. In the Atlantic basin, weather
delays in the U.S. Gulf region tightened vessel supply at times
during the second quarter although no significant tropical
storm-related disruptions have occurred yet. 
Asian naphtha imports averaged one million tonnes per month in the
second quarter of 2013, which was positive for LR2 product tanker
demand. However, several of the LR2 product tankers which had
previously been trading in the crude oil spot market switched and
started to compete for clean cargoes, placing downward pressure on
LR2 spot rates towards the end of the second quarter.  
During the first half of 2013, 14.6 million deadweight tonnes (mdwt)
of tankers delivered into the world tanker fleet, the lowest first
half delivery total since 2006. The level of tanker removals was
relatively low at 4.1 mdwt during the first half of 2013, which
resulted in net fleet growth of 10.5 mdwt, or approximately 2.1
percent. The current tanker orderbook of 51 mdwt is the lowest level
since February 2001 on an absolute basis, and the lowest since April
1997 on a percentage of the total fleet basis (approximately 10
percent). Since the start of 2013, there has been an increase in new
tanker orders, with 12.5 mdwt ordered in the first six months of the
year compared to 6.6 mdwt ordered in the same period of 2012. Most of
these orders have been for Medium-Range (MR) and LR2 product tankers.
Relative to historical levels, the current pace of newbuild tanker
ordering remains low compared to the annual average contracting rate
of 35.8 mdwt from 2000 to 2012.  
The International Monetary Fund (IMF) recently downgraded its outlook
for GDP growth in 2013 to 3.1 percent down from 3.3 percent in its
previous forecast, and 3.8 percent for 2014, down from 4.0 percent
previously. The current outlook for 2013 oil demand growth is a
modest increase of 0.9 million barrels per day (mb/d) based on the
average of the International Energy Agency (IEA), Energy Information
Administration (EIA), and OPEC forecasts. For 2014, the oil demand
outlook is more positive, with the IEA, EIA and OPEC forecasting
global oil demand growth of 1.2 mb/d, mainly driven by the non-OECD
countries and China in particular. However, the call on OPEC is
expected to decline by 0.2 mb/d in 2014 as non-OPEC supply growth,
led by the U.S., is forecasted to outpace demand growth which could
dampen demand for large crude oil tankers. 
Operating Results 
The following table highlights the operating performance of the
Company's time-charter and spot vessels measured in net voyage
revenue per revenue day, or time-charter equivalent (TCE) rates,
before related-party pool management fees, related-party commissions
and off-hire bunker expenses:  


 
----------------------------------------------------------------------------
                                                 Three Months Ended         
                                            June 30,   March 31,    June 30,
                                                2013        2013   2012(iii)
----------------------------------------------------------------------------
Time-Charter Out Fleet                                                      
Suezmax revenue days                             182         188         196
Suezmax TCE per revenue day(i)               $20,228     $19,718     $24,482
Aframax revenue days                             877         809         569
Aframax TCE per revenue day                  $17,094     $17,259     $18,467
MR revenue days                                  114         218          45
MR TCE per revenue day(ii)                   $33,425     $28,734     $26,658
                                                                            
Spot Fleet                                                                  
Suezmax revenue days                             728         690         401
Suezmax spot TCE per revenue day             $12,150     $13,821     $22,795
Aframax revenue days                             267         356         341
Aframax spot TCE per revenue day (iv)        $12,406     $11,848     $10,610
LR2 revenue days                                 273         270          12
LR2 spot TCE per revenue day                 $12,795     $15,350     $11,126
MR revenue days                                  159          32           -
MR spot TCE per revenue day(v)               $13,905      $8,405           -
                                                                            
----------------------------------------------------------------------------
Total Fleet                                                                 
                                                                            
Suezmax revenue days                             910         878         597
Suezmax TCE per revenue day(i)               $13,766     $15,086     $23,348
Aframax revenue days                           1,144       1,165         910
Aframax TCE per revenue day(i)               $16,001     $15,605     $15,521
LR2 revenue days                                 273         270          12
LR2 TCE per revenue day                      $12,795     $15,350     $11,126
MR revenue days                                  273         250          45
MR TCE per revenue day(ii)                   $24,665     $26,113     $26,658
                                                                            
----------------------------------------------------------------------------
                                                                            
(i)   Excludes profit share amounts relating to certain vessels which are   
      employed on fixed-rate time-charter contracts that include a profit-  
      sharing component.                                                    
(ii)  The charter rate on one of the MR tankers includes approximately      
      $14,000 per day for the additional costs relating to Australian crew  
      versus international crew.                                            
(iii) The TCE rates in the table above exclude the results of the           
      acquisition of the 13 conventional tankers from Teekay Corporation    
      prior to their acquisition by the Company in June 2012.               
(iv)  The combined average spot TCE rate for the Aframax tankers trading in 
      the Aframax Pool and on non-pool voyage charters was $12,139 per day  
      and $9,956 per day for the three months ended June 30, 2013 and March 
      31, 2013, respectively. All Aframax tankers in the Company's fleet    
      traded in the Aframax Pool for the three months ended June 30, 2012.  
(v)   The combined average spot TCE rate for the MR tankers trading in the  
      NOrient Pool and on non-pool voyage charters was $10,113 per day for  
      the three months ended June 30, 2013. One of the Company's MR tankers 
      traded on a non-pool voyage charter during the three months ended     
      March 31, 2013. Prior to this, the MR tanker was on a five-year time- 
      charter.                                                              

 
Teekay Tankers' Fleet 
The following table summarizes the Company's fleet as of August 1,
2013: 


 
----------------------------------------------------------------------------
----------------------------------------------------------------------------
                                        Chartered-in                        
                        Owned Vessels     Vessels      Newbuildings   Total 
----------------------------------------------------------------------------
Fixed-rate:                                                                 
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Suezmax Tankers               2              -              -           2   
Aframax Tankers(i)            9              -              -           9   
MR Product Tankers            1              -              -           1   
VLCC Tankers                  1              -              -           1   
----------------------------------------------------------------------------
Total Fixed-Rate Fleet        13             -              -          13   
----------------------------------------------------------------------------
Spot-rate:                                                                  
----------------------------------------------------------------------------
Suezmax Tankers               8              -              -           8   
Aframax                                                                     
 Tankers(ii)(iii)             2              1              -           3   
LR2 Product Tankers           3              -              4           7   
MR Product Tankers            2              -              -           2   
----------------------------------------------------------------------------
Total Spot Fleet              15             1              4          20   
----------------------------------------------------------------------------
Total Teekay Tankers                                                        
 Fleet                        28             1              4          33   
----------------------------------------------------------------------------
----------------------------------------------------------------------------
                                                                            
(i)   Commencing April 12, 2013, the Aframax tanker Everest Spirit was time-
      chartered out for a three-year period at a rate of $15,500 per day.   
(ii)  The Aframax tanker Star Lady time-charter in contract ended July 2013.
(iii) The Aframax tanker BM Breeze is currently time-chartered in for a 12- 
      month period ending in January 2014 with options to extend at         
      escalating rates.                                                     

 
Teekay Tankers owns a 50 percent interest in a 2013-built VLCC
through a joint venture with Wah Kwong Maritime Transport Holdings
Limited which the Company entered into in October 2010. The
newbuilding delivered in mid-June 2013 and commenced a time-charter
out contract to a major Chinese shipping company for a period of five
years. The time-charter includes a fixed floor rate, coupled with a
profit-sharing component. 
Liquidity 
As of June 30, 2013, the Company had total liquidity of $255.5
million (which consisted of $37.7 million of cash and $217.8 million
in an undrawn revolving credit facility), compared to total liquidity
of $293.5 million as at March 31, 2013.  
Conference Call 
The Company plans to host a conference call on August 8, 2013 at 1:00
p.m. (ET) to discuss its results for the second quarter of 2013. An
accompanying investor presentation will be available on Teekay
Tankers' website at www.teekaytankers.com prior to the start of the
call. All shareholders and interested parties are invited to listen
to the live conference call by choosing from the following options: 


 
--  By dialing (800) 711-9538 or (416) 640-5925, if outside of North
    America, and quoting conference ID code 8920367. 
--  By accessing the webcast, which will be available on Teekay Tankers'
    website at www.teekaytankers.com (the archive will remain on the website
    for a period of 30 days). 

 
The conference call will be recorded and available until Thursday,
August 15, 2013. This recording can be accessed following the live
call by dialing (888) 203-1112 or (647) 436-0148, if outside North
America, and entering access code 8920367. 
About Teekay Tankers 
Teekay Tankers currently owns a fleet of 31 double-hull vessels,
including 11 Aframax tankers, 10 Suezmax tankers, seven Long Range 2
(LR2) product tankers (including four committed newbuildings), three
Medium-Range (MR) product tankers and has one time-chartered in
Aframax tanker, all of which vessels an affiliate of Teekay
Corporation (NYSE: TK) manages through a mix of short- or medium-term
fixed-rate time-charter contracts and spot tanker market trading. The
Company also owns a Very Large Crude Carrier (VLCC) through a 50
percent-owned joint venture. Teekay Tankers was formed in December
2007 by Teekay Corporation as part of its strategy to expand its
conventional oil tanker business.  
Teekay Tankers' common stock trades on the New York Stock Exchange
under the symbol "TNK." 


 
----------------------------------------------------------------------------
----------------------------------------------------------------------------
                             TEEKAY TANKERS LTD.                            
              SUMMARY CONSOLIDATED STATEMENTS OF (LOSS) INCOME              
              (in thousands of U.S. dollars, except share data)             
----------------------------------------------------------------------------
----------------------------------------------------------------------------
                                              Three Months Ended            
                                  ------------------------------------------
                                      June, 30     March, 31       June, 30 
                                  ------------------------------------------
                                          2013          2013           2012 
                                  ------------------------------------------
                                   (unaudited)   (unaudited) (unaudited)(1) 
                                  ------------------------------------------
                                                                            
Time-charter revenues                   22,710        24,178         32,032 
Net pool revenues                       15,493        16,098         16,136 
Voyage charter revenue                   2,433         1,850              - 
Interest income from investment in                                          
 term loans                              2,856         2,827          2,872 
----------------------------------------------------------------------------
Total revenues                          43,492        44,953         51,040 
----------------------------------------------------------------------------
----------------------------------------------------------------------------
                                                                            
OPERATING EXPENSES                                                          
Voyage expenses                          2,449         2,913            107 
Vessel operating expenses(2)            24,832        23,054         23,002 
Time-charter hire expense                1,951         1,986            644 
Depreciation and amortization           11,921        11,864         18,047 
General and administrative (2)           3,362         3,561          2,322 
Loss provision on investment in                                             
 (3)term loans                           4,511             -              - 
Net loss on sale of vessel                   -            71              - 
----------------------------------------------------------------------------
                                        49,026        43,449         44,122 
                                  ------------------------------------------
(Loss) income from operations           (5,534)        1,504          6,918 
                                  ------------------------------------------
                                  ------------------------------------------
                                                                            
OTHER ITEMS                                                                 
Interest expense                        (2,604)       (2,511)        (6,654)
Interest income                             20             4             11 
Realized and unrealized gain                                                
 (loss)(4)                                                                  
on derivative instruments                2,748          (766)        (3,895)
Other expenses                            (354)         (184)          (703)
----------------------------------------------------------------------------
                                          (190)       (3,457)       (11,241)
----------------------------------------------------------------------------
Net loss                                (5,724)       (1,953)        (4,323)
----------------------------------------------------------------------------
----------------------------------------------------------------------------
(Loss) earnings per share                                                   
 shareholders of Teekay Tankers(5)                                          
  - Basic and diluted                    (0.07)        (0.02)          0.01 
                                                                            
Weighted-average number of Class A                                          
common shares outstanding           71,091,030    71,091,030     67,411,673 
  - Basic and diluted                                                       
Weighted-average number of Class B                                          
 common shares outstanding          12,500,000    12,500,000     12,500,000 
  - Basic and diluted                                                       
Weighted-average number of total                                            
 common shares outstanding                                                  
  - Basic and diluted               83,591,030    83,591,030     79,911,673 
----------------------------------------------------------------------------
----------------------------------------------------------------------------
 
----------------------------------------------------------------------------
----------------------------------------------------------------------------
                             TEEKAY TANKERS LTD.                            
              SUMMARY CONSOLIDATED STATEMENTS OF (LOSS) INCOME              
              (in thousands of U.S. dollars, except share data)             
----------------------------------------------------------------------------
----------------------------------------------------------------------------
                                               Six Months Ended             
                                  ------------------------------------------
                                             June, 30              June, 30 
                                  ------------------------------------------
                                                 2013                  2012 
                                  ------------------------------------------
                                          (unaudited)        (unaudited)(1) 
                                  ------------------------------------------
                                                                            
Time-charter revenues                          46,888                67,669 
Net pool revenues                              31,591                32,449 
Voyage charter revenue                          4,283                     - 
Interest income from investment in                                          
 term loans                                     5,683                 5,734 
----------------------------------------------------------------------------
Total revenues                                 88,445               105,852 
----------------------------------------------------------------------------
----------------------------------------------------------------------------
                                                                            
OPERATING EXPENSES                                                          
Voyage expenses                                 5,362                 1,429 
Vessel operating expenses(2)                   47,886                46,223 
Time-charter hire expense                       3,937                 2,305 
Depreciation and amortization                  23,785                36,038 
General and administrative (2)                  6,923                 3,660 
Loss provision on investment in                                             
 (3)term loans                                  4,511                     - 
Net loss on sale of vessel                         71                     - 
----------------------------------------------------------------------------
                                               92,475                89,655 
                                  ------------------------------------------
(Loss) income from operations                  (4,030)               16,197 
                                  ------------------------------------------
                                  ------------------------------------------
                                                                            
OTHER ITEMS                                                                 
Interest expense                               (5,115)              (14,215)
Interest income                                    24                    21 
Realized and unrealized gain                                                
 (loss)(4)                                                                  
on derivative instruments                       1,982                (4,974)
Other expenses                                   (538)                 (979)
----------------------------------------------------------------------------
                                               (3,647)              (20,147)
----------------------------------------------------------------------------
Net loss                                       (7,677)               (3,950)
----------------------------------------------------------------------------
----------------------------------------------------------------------------
(Loss) earnings per share                                                   
 shareholders of Teekay Tankers(5)                                          
  - Basic and diluted                           (0.09)                 0.07 
                                                                            
Weighted-average number of Class A                                          
common shares outstanding                  71,091,030            62,943,659 
  - Basic and diluted                                                       
Weighted-average number of Class B                                          
 common shares outstanding                 12,500,000            12,500,000 
  - Basic and diluted                                                       
Weighted-average number of total                                            
 common shares outstanding                                                  
  - Basic and diluted                      83,591,030            75,443,659 
----------------------------------------------------------------------------
----------------------------------------------------------------------------
                                                                            
(1) The Company acquired 13 vessels from Teekay Corporation in June 2012.   
    Results for the 13 conventional tankers for the periods prior to their  
    acquisition by the Company when they were owned and operating under     
    Teekay Corporation, are referred to as the Dropdown Predecessor.        
    Dropdown Predecessor amounts included in the financial results are      
    summarized for the respective periods in Appendix A.                    
(2) In order to more closely align the Company's presentation to many of its
    peers, the cost of ship management activities of $1.4 million and $2.9  
    million for the three and six months ended June 30, 2013, respectively, 
    and $1.4 million for the three months ended March 31, 2013 have been    
    presented in vessel operating expenses. Prior to 2013, the Company      
    included these amounts in general and administrative expenses. All such 
    costs incurred in comparative periods have been reclassified from       
    general and administrative expenses to vessel operating expenses to     
    conform to the presentation adopted in the current period. The amounts  
    reclassified were $2.1 million and $4.2 million for the three and six   
    months ended June 30, 2012, respectively.                               
(3) A loss provision on the Company's investment in term loans of $4.5      
    million has been recorded for the three and six months ended June 30,   
    2013. The provision represents the amount the Company estimates will not
    be recovered, including accrued interest to June 30, 2013, from         
    realizing on its collateral for the loans.                              
(4) Includes realized losses relating to interest rate swaps of $2.5        
    million, $2.4 million, and $2.4 million for the three months ended June 
    30, 2013, March 31, 2013 and June 30, 2012, respectively, and $4.9      
    million and $4.8 million for the six months ended June 30, 2013 and June
    30, 2012, respectively.                                                 
(5) (Loss) earnings per share attributable to shareholders of Teekay Tankers
    is determined by dividing (a) net (loss) income of the Company after    
    adjusting for the amount of net (loss) income attributable to the       
    Dropdown Predecessor by (b) the weighted-average number of shares       
    outstanding during the applicable period.                               
                                                                            
----------------------------------------------------------------------------
----------------------------------------------------------------------------
                             TEEKAY TANKERS LTD.                            
                     SUMMARY CONSOLIDATED BALANCE SHEETS                    
                       (in thousands of U.S. dollars)                       
----------------------------------------------------------------------------
----------------------------------------------------------------------------
                                                     As at             As at
                                        ------------------------------------
                                             June 30, 2013 December 31, 2012
                                        ------------------------------------
                                               (unaudited)       (unaudited)
                                        ------------------------------------
ASSETS                                                                      
Cash                                                37,708            26,341
Pool receivable from related parties                 7,481             9,101
Accounts receivable                                  7,633             4,523
Interest receivable                                      -             1,565
Vessel held for sale                                     -             9,114
Prepaid assets                                       8,077             9,714
Investment in term loans                           122,841           117,820
Due from affiliates                                 20,981            24,787
Vessels and equipment                              867,035           885,992
Loan to joint venture                                9,830             9,830
Investment in joint venture                          7,289             3,457
Other non-current assets                             2,958             3,412
----------------------------------------------------------------------------
Other non-current assets                         1,091,833         1,105,656
----------------------------------------------------------------------------
----------------------------------------------------------------------------
                                                                            
                                                                            
LIABILITIES AND EQUITY                                                      
Accounts payable and accrued liabilities            16,641            21,228
Current portion of long-term debt                   25,246            25,246
Current portion of derivative                                               
 instruments                                         7,184             7,200
Deferred revenue                                     1,302             4,564
Due to affiliates                                   22,375             3,592
Long-term debt                                     704,968           710,455
Other long-term liabilities                         24,442            31,188
Equity                                             289,675           302,183
----------------------------------------------------------------------------
Total liabilities and equity                     1,091,833         1,105,656
----------------------------------------------------------------------------
----------------------------------------------------------------------------
                             TEEKAY TANKERS LTD.                            
                SUMMARY CONSOLIDATED STATEMENTS OF CASH FLOWS               
                       (in thousands of U.S. dollars)                       
----------------------------------------------------------------------------
----------------------------------------------------------------------------
                                                     Six Month Ended        
                                              ------------------------------
                                               June 30, 2013  June 30, 2012 
                                              ------------------------------
                                                 (unaudited) (unaudited)(1) 
                                              ------------------------------
Cash and cash equivalents provided by (used                                 
 for)                                                                       
                                                                            
OPERATING ACTIVITIES                                                        
----------------------------------------------------------------------------
Net operating cash flow                               17,958          8,400 
----------------------------------------------------------------------------
                                                                            
FINANCING ACTIVITIES                                                        
Proceeds from long-term debt                          27,136          5,000 
Repayments of long-term debt                         (12,623)          (900)
Prepayment of long-term debt                         (20,000)       (55,000)
Proceeds from long-term debt of Dropdown                                    
 Predecessor                                               -          2,312 
Repayment from long-term debt of Dropdown                                   
 Predecessor                                               -        (10,372)
Prepayment from long-term debt of Dropdown                                  
 Predecessor                                               -        (15,000)
Acquisition of 13 vessels from Teekay                                       
 Corporation                                               -         (1,078)
Net advances from affiliates                               -         16,913 
Contribution of capital from Teekay                                         
 Corporation                                               -          9,728 
Proceeds from issuance of Class A common stock             -         69,000 
Share issuance costs                                       -         (3,217)
Cash dividends paid                                   (5,015)       (21,364)
----------------------------------------------------------------------------
Net financing cash flow                              (10,502)        (3,978)
----------------------------------------------------------------------------
                                                                            
INVESTING ACTIVITIES                                                        
Proceeds from sale of vessel and equipment             9,119              - 
Expenditures for vessels and equipment                (1,208)        (1,399)
Investment in joint venture                           (4,000)        (3,035)
----------------------------------------------------------------------------
Net investing cash flow                                3,911         (4,434)
----------------------------------------------------------------------------
                                                                            
Increase (decrease) in cash and cash                                        
 equivalents                                          11,367            (12)
Cash and cash equivalents, beginning of the                                 
 period                                               26,341         18,566 
----------------------------------------------------------------------------
Cash and cash equivalents, end of the period          37,708         18,554 
----------------------------------------------------------------------------
----------------------------------------------------------------------------
                                                                            
(1) In accordance with GAAP, the statements of cash flows for the six-month 
    period ended June 30, 2012, include the Dropdown Predecessor amounts for
    the 13 conventional tankers acquired by the Company from Teekay         
    Corporation in June 2012 to reflect ownership of the vessels from the   
    time they were owned and operated by Teekay Corporation.                

 
TEEKAY TANKERS LTD. 
APPENDIX A - SPECIFIC ITEMS AFFECTING NET (LOSS) INCOME 
(in thousands of U.S. dollars, except per share amounts) 
Set forth below is a reconciliation of the Company's unaudited
adjusted net (loss) income attributable to the shareholders of Teekay
Tankers, a non-GAAP financial measure, to net (loss) income as
determined in accordance with GAAP. The Company believes that, in
addition to conventional measures prepared in accordance with GAAP,
certain investors use this information to evaluate the Company's
financial performance. The items below are also typically excluded by
securities analysts in their published estimates of the Company's
financial results. Adjusted net (loss) income attributable to the
shareholders of Teekay Tankers is intended to provide additional
information and should not be considered a substitute for measures of
performance prepared in accordance with GAAP. 


 
----------------------------------------------------------------------------
----------------------------------------------------------------------------
                                               Three Months Ended           
                                    ----------------------------------------
                                       June 30, 2013       June 30, 2012    
                                    ----------------------------------------
                                        (unaudited)         (unaudited)     
                                    ----------------------------------------
                                                  $ Per               $ Per 
                                            $     Share         $     Share 
----------------------------------------------------------------------------
Net loss - GAAP basis                  (5,724)   ($0.07)   (4,323)   ($0.05)
Add:                                                                        
  Net loss attributable to the                                              
   Dropdown Predecessor                     -         -     5,398     $0.07 
----------------------------------------------------------------------------
Net (loss) income attributable to                                           
 shareholders of Teekay Tankers        (5,724)   ($0.07)    1,075     $0.01 
(Subtract) add specific items                                               
 affecting net income:                                                      
  Unrealized gain on interest rate                                          
   swaps (1)                           (5,276)   ($0.06)     (921)   ($0.01)
  Loss provision on investment term                                         
   loans (2)                            4,511     $0.05         -         - 
  Other (3)                               140         -       750      0.01 
----------------------------------------------------------------------------
Total adjustments                        (625)   ($0.01)     (171)    $0.00 
----------------------------------------------------------------------------
Adjusted net (loss) income                                                  
 attributable to shareholders of                                            
 Teekay Tankers                        (6,349)   ($0.08)      904     $0.01 
----------------------------------------------------------------------------
----------------------------------------------------------------------------
                                                                            
----------------------------------------------------------------------------
----------------------------------------------------------------------------
                                                Six Months Ended            
                                    ----------------------------------------
                                       June 30, 2013       June 30, 2012    
                                    ----------------------------------------
                                        (unaudited)         (unaudited)     
                                    ----------------------------------------
                                                  $ Per               $ Per 
                                            $     Share         $     Share 
----------------------------------------------------------------------------
Net loss - GAAP basis                  (7,677)   ($0.09)   (3,950)   ($0.05)
Add:                                                                        
  Net loss attributable to the                                              
   Dropdown Predecessor                     -               9,163     $0.12 
----------------------------------------------------------------------------
Net (loss) income attributable to                                           
 shareholders of Teekay Tankers        (7,677)   ($0.09)    5,213     $0.07 
(Subtract) add specific items                                               
 affecting net income:                                                      
  Unrealized gain on interest rate                                          
   swaps (1)                           (6,907)   ($0.08)   (1,971)   ($0.03)
  Loss provision on investment in                                           
   term loans (2)                       4,511     $0.05         -         - 
  Loss on vessel sale                      71         -         -         - 
  Other (3)                               140         -       750     $0.01 
----------------------------------------------------------------------------
Total adjustments                      (2,185)   ($0.03)   (1,221)   ($0.02)
----------------------------------------------------------------------------
Adjusted net (loss) income                                                  
 attributable to shareholders of                                            
 Teekay Tankers                        (9,862)   ($0.12)    3,992     $0.05 
----------------------------------------------------------------------------
----------------------------------------------------------------------------
                                                                            
(1) Reflects the unrealized gain or loss due to changes in the mark-to-     
    market value of derivative instruments that are not designated as hedges
    for accounting purposes.                                                
(2) Loss provision on investment in term loans has been recorded for the    
    three months ended June 30, 2013. This amount represents what the       
    Company estimates will not be recoverable, including accrued interest to
    June 30, 2013, from realizing on its collateral.                        
(3) The amount recorded for the three and six months ended June 30, 2013,   
    relates to the 50-percent portion of an unrealized derivative instrument
    loss recorded by the High Q Joint Venture, which owns the VLCC          
    newbuilding that delivered in June 2013. The amount for the three and   
    six months ended June 30, 2012 relates to the transaction costs related 
    to the acquisition costs of the 13 conventional tankers in June 2012.   

 
TEEKAY TANKERS LTD. 
APPENDIX B - RECONCILIATION OF NON-GAAP FINANCIAL MEASURE CASH
AVAILABLE FOR DISTRIBUTION 
(in thousands of U.S. dollars, except share and per share data)  
Description of Non-GAAP Financial Measure - Cash Available for
Distribution  
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 and net income attributable to the
historical results of vessels acquired by the Company from Teekay
Corporation for the period when these vessels were owned and operated
by Teekay Corporation.  


 
----------------------------------------------------------------------------
                                                          Three Months Ended
                                                        --------------------
                                                               June 30, 2013
                                                        --------------------
                                                                 (unaudited)
----------------------------------------------------------------------------
                                                                            
Net loss for the period                                              (5,724)
                                                                            
Add:                                                                        
  Depreciation and amortization                                       11,921
  Loss provision on investment in term loans                           4,511
  Other                                                                  125
                                                                            
Less:                                                                       
  Unrealized gain on interest rate swaps                             (5,276)
                                                                            
----------------------------------------------------------------------------
Cash Available for Distribution                                        5,557
----------------------------------------------------------------------------
                                                                            
Weighted average number of common shares outstanding for                    
 the quarter ended                                                83,591,030
                                                                            
----------------------------------------------------------------------------
Cash Available for Distribution per share (rounded)                    $0.07
----------------------------------------------------------------------------

 
TEEKAY TANKERS LTD. 
APPENDIX C - RECONCILIATION OF NON-GAAP FINANCIAL MEASURE NET
REVENUES (in thousands of U.S. dollars) 
Description of Non-GAAP Financial Measure - Net Revenues 
Net revenues represents revenues less voyage expenses where voyage
expenses is comprised of all expenses relating to certain voyages,
including bunker fuel expenses, port fees, canal tolls and brokerage
commissions. Net revenues is a non-GAAP financial measure used by
certain investors to measure the financial performance of shipping
companies; however, it is not required by GAAP and should not be
considered as an alternative to revenues or any other indicator of
the Company's performance required by GAAP. 


 
                                                                            
                         Three Months Ended             Six Months Ended    
                ------------------------------------------------------------
                   June 30,   March 31,    June 30,    June 30,    June 30, 
                ------------------------------------------------------------
                       2013        2013        2012        2013        2012 
                ------------------------------------------------------------
                (unaudited) (unaudited) (unaudited) (unaudited)   (audited) 
----------------------------------------------------------------------------
Revenues             43,492      44,953      51,040      88,445     105,852 
Voyage expenses      (2,449)     (2,913)       (107)     (5,362)     (1,429)
----------------------------------------------------------------------------
Net revenues         41,043      42,040      50,933      83,083     104,423 
----------------------------------------------------------------------------
----------------------------------------------------------------------------

 
FORWARD LOOKING STATEMENTS  
This release contains forward-looking statements (as defined in
Section 21E of the Securities Exchange Act of 1934, as amended) which
reflect management's current views with respect to certain future
events and performance, including statements regarding: the crude oil
and refined product tanker market fundamentals, including the balance
of supply and demand in the tanker market, spot tanker rates and the
potential for a tanker market recovery; the strength of the Company's
financial position and its ability to take advantage of a tanker
market recovery; the Company's fixed coverage for the 12 months
commencing June 30, 2013; the timing and certainty of the Company
receiving a refund guarantee for the four LR2 newbuildings ordered
from STX in April 2013 and the potential for Teekay Tankers to amend
the contract terms or cancel these vessel orders prior to the time
such a refund guarantee is provided; the timing and certainty for the
potential sale of these VLCC vessels; the timing and certainty of the
insurer of one of the VLCC mortgage loan security vessels coming to
an agreement with the Egyptian authorities to free the VLCC vessel,
enabling it to trade in the spot tanker market; the ability of Teekay
Tankers, the technical and commercial manager of the VLCC mortgage
loan security vessels, to generate positive cash flows and continue
to earn a rate above the cash breakeven cost of these vessels in the
future; and the impact of the fixed dividend on retaining more
operating cash flow for investment in future growth. 
The following factors are among those that could cause actual results
to differ materially from the forward-looking statements, which
involve risks and uncertainties, and that should be considered in
evaluating any such statement: changes in the production of or demand
for oil; changes in trading patterns significantly affecting overall
vessel tonnage requirements; lower than expected levels of tanker
scrapping; changes in applicable industry laws and regulations and
the timing of implementation of new laws and regulations; the
potential for early termination of short- or medium-term contracts
and inability of the Company to renew or replace short- or
medium-term contracts; changes in interest rates and the capital
markets; failure of STX to provide a refund guarantee for the four
newbuilding LR2 product tankers ordered by the Company in April 2013;
the nature and extent of any amendments to the contract with STX
required to secure the refund guarantees; the ability of the Company
to have access to and charter and/or sale at acceptable rates or
amounts, if at all, the two VLCCs that collateralize the two
first-priority ship mortgage loans; increases in the Company's
expenses, including any dry docking expenses and associated off-hire
days; the ability of Teekay Tankers' Board of directors to establish
cash reserves for the prudent conduct of Teekay Tankers' business or
otherwise; failure of Teekay Tankers Board of Directors and its
Conflicts Committee to accept future acquisitions of vessels that may
be offered by Teekay Corporation or third parties; and other factors
discussed in Teekay Tankers' filings from time to time with the
United States Securities and Exchange Commission, including its
Report on Form 20-F for the fiscal year ended December 31, 2012. The
Company expressly disclaims any obligation or undertaking to release
publicly any updates or revisions to any forward-looking statements
contained herein to reflect any change in the Company's expectations
with respect thereto or any change in events, conditions or
circumstances on which any such statement is based.
Contacts:
Teekay Tankers Ltd.
Investor Relations
Kent Alekson
+1 (604) 844-6654
www.teekaytankers.com
 
 
Press spacebar to pause and continue. Press esc to stop.