Teekay Tankers Ltd
NYSE:TNK
Income Statement
Earnings Waterfall
Teekay Tankers Ltd
Revenue
|
1.4B
USD
|
Cost of Revenue
|
-694.2m
USD
|
Gross Profit
|
670.3m
USD
|
Operating Expenses
|
-143.5m
USD
|
Operating Income
|
526.8m
USD
|
Other Expenses
|
-13.1m
USD
|
Net Income
|
513.7m
USD
|
Income Statement
Teekay Tankers Ltd
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
170
N/A
|
187
+10%
|
188
+0%
|
202
+7%
|
250
+24%
|
296
+18%
|
363
+23%
|
436
+20%
|
535
+23%
|
599
+12%
|
634
+6%
|
617
-3%
|
551
-11%
|
509
-7%
|
472
-7%
|
454
-4%
|
431
-5%
|
469
+9%
|
532
+13%
|
617
+16%
|
777
+26%
|
846
+9%
|
882
+4%
|
888
+1%
|
944
+6%
|
1 058
+12%
|
1 098
+4%
|
1 085
-1%
|
886
-18%
|
687
-22%
|
564
-18%
|
510
-10%
|
542
+6%
|
574
+6%
|
693
+21%
|
856
+24%
|
1 063
+24%
|
1 284
+21%
|
1 412
+10%
|
1 418
+0%
|
1 364
-4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(106)
|
(104)
|
(103)
|
(111)
|
(132)
|
(149)
|
(169)
|
(197)
|
(231)
|
(266)
|
(290)
|
(301)
|
(296)
|
(299)
|
(302)
|
(296)
|
(283)
|
(340)
|
(411)
|
(485)
|
(610)
|
(639)
|
(656)
|
(663)
|
(654)
|
(677)
|
(633)
|
(599)
|
(518)
|
(454)
|
(454)
|
(461)
|
(494)
|
(525)
|
(580)
|
(638)
|
(673)
|
(703)
|
(704)
|
(695)
|
(694)
|
|
Gross Profit |
64
N/A
|
83
+31%
|
85
+2%
|
91
+6%
|
118
+30%
|
147
+24%
|
193
+32%
|
239
+24%
|
304
+27%
|
333
+9%
|
344
+3%
|
316
-8%
|
255
-19%
|
210
-17%
|
170
-19%
|
158
-7%
|
148
-6%
|
130
-12%
|
121
-6%
|
132
+8%
|
167
+26%
|
207
+24%
|
226
+9%
|
225
0%
|
290
+29%
|
381
+31%
|
465
+22%
|
487
+5%
|
369
-24%
|
234
-37%
|
111
-53%
|
49
-56%
|
48
-2%
|
49
+2%
|
112
+129%
|
218
+94%
|
390
+79%
|
581
+49%
|
708
+22%
|
723
+2%
|
670
-7%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(65)
|
(61)
|
(61)
|
(61)
|
(66)
|
(68)
|
(72)
|
(79)
|
(104)
|
(123)
|
(139)
|
(150)
|
(137)
|
(135)
|
(132)
|
(130)
|
(133)
|
(139)
|
(145)
|
(151)
|
(158)
|
(158)
|
(160)
|
(161)
|
(160)
|
(160)
|
(160)
|
(159)
|
(156)
|
(155)
|
(155)
|
(152)
|
(150)
|
(147)
|
(144)
|
(142)
|
(141)
|
(142)
|
(142)
|
(143)
|
(143)
|
|
Selling, General & Administrative |
(13)
|
(12)
|
(12)
|
(12)
|
(13)
|
(13)
|
(13)
|
(15)
|
(30)
|
(36)
|
(43)
|
(47)
|
(33)
|
(33)
|
(32)
|
(31)
|
(33)
|
(34)
|
(35)
|
(36)
|
(40)
|
(39)
|
(39)
|
(39)
|
(36)
|
(37)
|
(37)
|
(38)
|
(39)
|
(41)
|
(44)
|
(44)
|
(44)
|
(42)
|
(41)
|
(40)
|
(42)
|
(44)
|
(45)
|
(46)
|
(46)
|
|
Depreciation & Amortization |
(48)
|
(48)
|
(49)
|
(50)
|
(53)
|
(55)
|
(59)
|
(64)
|
(74)
|
(86)
|
(96)
|
(104)
|
(104)
|
(102)
|
(101)
|
(99)
|
(101)
|
(105)
|
(110)
|
(115)
|
(119)
|
(119)
|
(120)
|
(122)
|
(124)
|
(124)
|
(123)
|
(121)
|
(117)
|
(114)
|
(112)
|
(107)
|
(106)
|
(104)
|
(103)
|
(101)
|
(99)
|
(98)
|
(97)
|
(97)
|
(98)
|
|
Other Operating Expenses |
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(1)
N/A
|
23
N/A
|
24
+7%
|
30
+22%
|
52
+76%
|
78
+50%
|
121
+56%
|
160
+32%
|
200
+25%
|
210
+5%
|
205
-2%
|
165
-20%
|
117
-29%
|
76
-36%
|
38
-50%
|
28
-28%
|
14
-48%
|
(9)
N/A
|
(24)
-155%
|
(20)
+16%
|
8
N/A
|
49
+494%
|
66
+36%
|
64
-4%
|
129
+104%
|
221
+70%
|
306
+39%
|
328
+7%
|
212
-35%
|
78
-63%
|
(45)
N/A
|
(103)
-130%
|
(102)
+1%
|
(98)
+4%
|
(32)
+67%
|
76
N/A
|
249
+227%
|
439
+77%
|
566
+29%
|
580
+3%
|
527
-9%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(6)
|
(5)
|
(7)
|
8
|
(5)
|
(9)
|
(2)
|
(4)
|
(7)
|
(20)
|
(28)
|
(29)
|
(23)
|
(15)
|
(44)
|
(48)
|
(54)
|
(58)
|
(34)
|
(42)
|
(50)
|
(62)
|
(67)
|
(66)
|
(63)
|
(58)
|
(51)
|
(50)
|
(48)
|
(45)
|
(45)
|
(42)
|
(48)
|
(46)
|
(41)
|
(36)
|
(26)
|
(27)
|
(21)
|
(18)
|
(12)
|
|
Non-Reccuring Items |
(0)
|
0
|
10
|
10
|
10
|
5
|
(4)
|
(5)
|
(6)
|
(1)
|
(8)
|
(16)
|
(21)
|
(25)
|
(19)
|
(19)
|
(13)
|
(9)
|
(9)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
(6)
|
(9)
|
(6)
|
(52)
|
(71)
|
(69)
|
(158)
|
(112)
|
(92)
|
(92)
|
(5)
|
4
|
7
|
6
|
5
|
(3)
|
9
|
|
Total Other Income |
(1)
|
3
|
3
|
3
|
4
|
0
|
(0)
|
(1)
|
(3)
|
(5)
|
(7)
|
(5)
|
(6)
|
(5)
|
(6)
|
(8)
|
0
|
(0)
|
1
|
2
|
0
|
5
|
6
|
6
|
0
|
4
|
5
|
7
|
1
|
1
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(0)
|
|
Pre-Tax Income |
(8)
N/A
|
20
N/A
|
31
+51%
|
51
+67%
|
61
+19%
|
74
+23%
|
115
+55%
|
150
+31%
|
184
+22%
|
184
+0%
|
163
-12%
|
116
-28%
|
68
-42%
|
31
-54%
|
(30)
N/A
|
(47)
-58%
|
(53)
-12%
|
(76)
-43%
|
(66)
+13%
|
(61)
+7%
|
(43)
+29%
|
(9)
+79%
|
6
N/A
|
3
-41%
|
62
+1 709%
|
158
+157%
|
254
+61%
|
232
-9%
|
95
-59%
|
(34)
N/A
|
(249)
-638%
|
(259)
-4%
|
(244)
+6%
|
(238)
+2%
|
(79)
+67%
|
43
N/A
|
230
+437%
|
416
+81%
|
548
+32%
|
557
+2%
|
523
-6%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(9)
|
(12)
|
(14)
|
0
|
(20)
|
(22)
|
(6)
|
(8)
|
(7)
|
(7)
|
(20)
|
(17)
|
2
|
3
|
2
|
0
|
(1)
|
(4)
|
(13)
|
(9)
|
(9)
|
|
Income from Continuing Operations |
(8)
|
20
|
31
|
51
|
61
|
74
|
115
|
150
|
184
|
184
|
163
|
116
|
68
|
31
|
(30)
|
(47)
|
(58)
|
(81)
|
(71)
|
(66)
|
(53)
|
(21)
|
(8)
|
(10)
|
41
|
136
|
248
|
224
|
87
|
(41)
|
(268)
|
(276)
|
(242)
|
(235)
|
(77)
|
43
|
229
|
412
|
535
|
548
|
514
|
|
Net Income (Common) |
(8)
N/A
|
20
N/A
|
31
+51%
|
51
+67%
|
61
+19%
|
74
+23%
|
115
+55%
|
150
+31%
|
184
+22%
|
184
+0%
|
163
-12%
|
116
-28%
|
68
-42%
|
31
-54%
|
(30)
N/A
|
(47)
-58%
|
(58)
-23%
|
(81)
-40%
|
(71)
+12%
|
(66)
+7%
|
(53)
+20%
|
(21)
+60%
|
(8)
+62%
|
(10)
-30%
|
41
N/A
|
136
+228%
|
248
+83%
|
224
-10%
|
87
-61%
|
(41)
N/A
|
(268)
-556%
|
(276)
-3%
|
(242)
+12%
|
(235)
+3%
|
(77)
+67%
|
43
N/A
|
229
+435%
|
412
+80%
|
535
+30%
|
548
+2%
|
514
-6%
|
|
EPS (Diluted) |
-0.79
N/A
|
1.92
N/A
|
2.91
+52%
|
4.67
+60%
|
5.62
+20%
|
5.11
-9%
|
7.86
+54%
|
8.86
+13%
|
10.14
+14%
|
9.39
-7%
|
8.29
-12%
|
5.46
-34%
|
3.19
-42%
|
1.47
-54%
|
-1.4
N/A
|
-2.1
-50%
|
-2.48
-18%
|
-2.41
+3%
|
-2.11
+12%
|
-1.98
+6%
|
-1.57
+21%
|
-0.63
+60%
|
-0.24
+62%
|
-0.31
-29%
|
1.23
N/A
|
4
+225%
|
7.3
+83%
|
6.63
-9%
|
2.59
-61%
|
-1.21
N/A
|
-7.95
-557%
|
-8.13
-2%
|
-7.16
+12%
|
-6.95
+3%
|
-2.25
+68%
|
1.23
N/A
|
6.68
+443%
|
11.93
+79%
|
15.51
+30%
|
15.88
+2%
|
14.86
-6%
|