Despite operational volatility, the company maintains a strong liquidity buffer with a current ratio of 5.62, though the OCF/NI ratio of -1.71 in 2025Q2 highlights a disconnect between accounting profits and cash generation.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 306.3M | 301.77M | 467.19M | 629.82M | 199.15M | 75.99M | 984.02M | 383.31M | 182.13M | 513.75M | 624.63M | 770.33M | 446.32M | 291.96M | 289.56M | 107.19M | 411.75M | 338.1M | 431.85M | 255.02M | 545.72M | 609.04M | 814.7M | 455.57M | 214.44M | 520.15M | 333.25M | 51.51M | 161.12M | 139.16M | 102.65M |
| Operating CF Margin % | - | 31.78% | 38.28% | 42.99% | 16.73% | 11.13% | 54.2% | 19.94% | 10.67% | 27.32% | 26.82% | 31.44% | 22.38% | 15.95% | 14.62% | 5.42% | 19.65% | 15.5% | 13.37% | 10.6% | 27.11% | 31.16% | 36.71% | 28.91% | 27.38% | 50.06% | 37.31% | 20.74% | 39.68% | 34.27% | 26.86% |
| Operating CF Growth % | -181.7% | -35.41% | -25.82% | 216.25% | 162.09% | -92.28% | 156.72% | 110.45% | -64.55% | -17.75% | -18.91% | 72.6% | 52.87% | 0.83% | 170.13% | -73.97% | 21.78% | -21.71% | 69.34% | -53.27% | -10.4% | -25.24% | 78.83% | 112.44% | -58.77% | 56.08% | 546.93% | -68.03% | 15.78% | 35.56% | 17.32% |
| Net Income | 78.9M | 98.11M | 401.62M | 150.64M | 189.36M | -277.46M | -97.89M | -324.71M | -79.24M | -32.24M | 86.66M | 162.99M | -54.76M | 35.48M | -311.12M | -386.72M | -224.12M | 131.77M | -469.45M | 181.25M | 262.24M | 570.9M | 757.44M | 177.36M | 53.39M | 336.52M | 271.02M | -19.59M | 56.11M | 42.6M | 20.32M |
| Depreciation & Amortization | 92.08M | 86.63M | 93.58M | 97.55M | 99.03M | 106.08M | 131.38M | 290.67M | 276.31M | 485.83M | 571.83M | 509.5M | 422.9M | 431.09M | 455.9M | 428.61M | 392.45M | 361.2M | 344.38M | 329.11M | 223.97M | 205.53M | 237.5M | 191.24M | 149.3M | 136.28M | 100.15M | -68.3M | 94.94M | 90.7M | 83.6M |
| Stock-Based Compensation | 0 | 0 | 0 | 0 | 4M | 3.3M | 0 | 6.3M | 0 | 0 | 0 | 6.2M | 8.5M | 7.32M | 9.39M | 16.26M | 15.26M | 11.26M | 14.12M | 9.68M | 9.3M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 2.28M | 0 | 0 | -4.3M | -4M | -3.28M | 0 | 25.48M | 0 | 0 | 0 | 0 | 10.17M | 2.87M | -14.41M | 173.87M | 58.6M | 22.89M | -169.8M | -157.15M | -41.99M | -2.34M | 35.05M | 36.5M | 11.41M | 6.96M | 999K | 1.5M | 0 | 0 | 0 |
| Other Non-Cash Items | -108.79M | 136.6M | -67.72M | 379.59M | 38.35M | 312.89M | 851.36M | 390.38M | -181K | -44.68M | -84.59M | 103.93M | -1.13M | -248.98M | 265M | -40.48M | 124.14M | -337.67M | 741.42M | -60.36M | 41.84M | -156.4M | -188.73M | 54.73M | -6.69M | 12.19M | -2.25M | 137.01M | 4.87M | 401K | 52K |
| Working Capital Changes | 38.48M | -19.58M | 39.7M | 6.34M | -127.59M | -65.55M | 99.17M | -4.82M | -14.75M | 104.83M | 50.73M | -12.29M | 60.63M | 64.18M | -115.21M | -84.35M | 45.41M | 148.66M | -28.82M | -47.51M | 50.36M | -8.64M | -26.55M | -4.26M | 7.04M | 28.2M | -36.68M | 896K | 5.2M | 5.46M | -1.32M |
| Change in Receivables | 0 | 5.75M | 35.23M | 23.04M | -80.89M | 83.46M | 38.59M | -38.81M | -25.09M | -1.93M | 96.5M | -6.49M | 136.66M | -77.84M | -132.87M | -68.91M | -10.2M | 64.89M | -50.85M | -44.84M | -15.42M | 58.36M | -60.49M | 0 | 0 | 0 | 0 | -5.46M | 0 | 0 | -1.9M |
| Change in Inventory | 0 | 7.97M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 61.25M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | 0 | -5.71M | -8.25M | -13.42M | 6.29M | -77.97M | -6.58M | 104.58M | 8.93M | -14.5M | -10.71M | -24.73M | -17.64M | -10.88M | 18.41M | 12.22M | -12.25M | -2.73M | -29.72M | 18.59M | 19.26M | -17.69M | 11.48M | 0 | 0 | 0 | 0 | -6.57M | 0 | 0 | 4.6M |
| Cash from Investing | 95.21M | 80.43M | 157.5M | 54.66M | 308.98M | 7.17M | 63.06M | -50.39M | -663.46M | -1.05B | -182.69M | -1.82B | -980.83M | -1.18B | -641.87M | -1.17B | -448.44M | -276.97M | -828.23M | -2B | -622.42M | -166.69M | -309.55M | -894.75M | -267.77M | -355.61M | -79.44M | 15.78M | -202.9M | -83.96M | 10.54M |
| Capital Expenditures | -2.29M | -193.25M | -70.5M | -10.2M | -15.43M | -21.45M | -26.51M | -109.52M | -693.79M | -1.05B | -650.3M | -1.8B | -994.93M | -753.75M | -616.52M | -755.04M | -343.09M | -495.21M | -716.76M | -910.3M | -455.89M | -599.52M | -581.48M | -422.38M | -170.56M | -205.05M | -65.17M | -29.91M | -249.47M | -81.66M | -119.33M |
| CapEx % of Revenue | 0.23% | 20.35% | 5.78% | 0.7% | 1.3% | 3.14% | 1.46% | 5.7% | 40.63% | 56.06% | 27.93% | 73.44% | 49.9% | 41.19% | 31.13% | 38.21% | 16.37% | 22.7% | 22.19% | 37.82% | 22.64% | 30.67% | 26.2% | 26.8% | 21.77% | 19.73% | 7.3% | 12.04% | 61.44% | 20.11% | 31.22% |
| Acquisitions | 4.85M | 345.18M | 2.5M | 23.56M | 451.79M | 58.09M | -991K | 27.61M | 15.55M | -85.92M | -61.88M | -87.56M | -104.6M | -157.76M | -183.55M | -322.5M | -50.93M | -8.79M | -261.78M | -16.98M | 326.9M | -82.4M | -287.35M | -729.78M | 0 | -181.54M | -2.69M | -37.97M | 33.9M | 0 | 28.4M |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -13.88M | -99.02M | 81.44M | 41.3M | 82.62M | 28.62M | 90.56M | 3.91M | -24.93M | -5.33M | -102M | 22.58M | 116.03M | 33.24M | -117.23M | 60.96M | 40.25M | 251.48M | 348.06M | -1.07B | -502.33M | 515.22M | 428.29M | 259.56M | -1.89M | 0 | 9.71M | 75.94M | 33.59M | 0 | 31.7M |
| Cash from Financing | -267.09M | -129.77M | -416.45M | -520.41M | -456.95M | -223.53M | -1.1B | -382.23M | 434.79M | 417.88M | -552.34M | 924.44M | 726.76M | 866.58M | 299.67M | 976.64M | 393.93M | -452.78M | 767.88M | 1.84B | 183.64M | -632.4M | -370.4M | 446.84M | 163M | -170.89M | -292.84M | 34.6M | 12.21M | -39.46M | -29.91M |
| Debt Issued (Net) | 0 | 0 | -142.17M | -420.5M | -459.12M | -198.99M | -470.53M | -335.52M | 418.56M | 225.68M | -475.02M | 853.33M | 263.14M | 728.01M | 70.7M | 694.89M | -15.83M | -606.87M | 554.47M | 1.92B | 656.66M | -305.96M | -316.46M | 463.87M | 195.35M | -135.38M | -287.68M | 57.75M | -88.6M | 24.07M | -27.2M |
| Equity Issued (Net) | -114.59M | 8.24M | -116.3M | -55.48M | 2.17M | -4.75M | 0 | 0 | 0 | 0 | 432.88M | 575.37M | 452.06M | -12M | 0 | -122.19M | -40.11M | 328.57M | -16.29M | -60.06M | -217.98M | -518.02M | -9.96M | 25.02M | 2.67M | 6.42M | 24.84M | 0 | 68.8M | 5.13M | 1.3M |
| Dividends Paid | -136.75M | -85.27M | -85.02M | 0 | 0 | -75.3M | -31.76M | -5.52M | -22.08M | -18.98M | -17.41M | -125.88M | -91M | -90.27M | -83.3M | -93.48M | -92.69M | -91.75M | -82.88M | -72.5M | -63.06M | -49.15M | -42.36M | -35.72M | -34.07M | -34.09M | -32.97M | -23.15M | -26.22M | -15.99M | -13.4M |
| Share Repurchases | -116.21M | -4.95M | -116.3M | -55.48M | -20.64M | -4.75M | 0 | -25.73M | 1.83B | -19.44M | 0 | 0 | 0 | -12M | 1.41B | -122.19M | -40.11M | 0 | -20.51M | -80.43M | -233.31M | -538.38M | -61.24M | 0 | -1.55M | -14.16M | 0 | 0 | 0 | 0 | 0 |
| Other Financing | -15.76M | -52.74M | -72.97M | -44.44M | -7.46M | 55.51M | -595.22M | -41.19M | 38.31M | 211.19M | -492.8M | -378.38M | 102.56M | 240.84M | 312.27M | 497.43M | 542.56M | -82.73M | 312.57M | 60.92M | -191.97M | 240.73M | -1.62M | -6.33M | -952K | -7.83M | 2.97M | 0 | 58.23M | -52.66M | 9.39M |
| Net Change in Cash | 134.46M | 252.42M | 208.23M | 164.06M | 51.19M | -140.37M | -50.44M | -49.31M | -46.53M | -122.54M | -110.4M | -128.51M | 192.24M | -24.83M | -52.64M | -87.62M | 357.24M | -391.65M | 371.49M | 98.76M | 106.93M | -190.05M | 134.75M | 7.66M | 109.67M | -6.35M | -39.03M | 101.89M | -29.57M | 15.74M | 83.29M |
| Free Cash Flow | 240.56M | 108.51M | 391.84M | 619.62M | 183.72M | 54.54M | 957.51M | 273.78M | -511.66M | -540.31M | -25.67M | -1.03B | -548.61M | -461.79M | -326.96M | -647.85M | 68.66M | -157.12M | -284.92M | -655.29M | 89.83M | 9.52M | 233.23M | 33.2M | 43.88M | 138.65M | 268.09M | 21.6M | -88.36M | 57.49M | -16.68M |
| FCF Margin % | 24.24% | 11.43% | 32.11% | 42.3% | 15.44% | 7.99% | 52.74% | 14.24% | -29.96% | -28.73% | -1.1% | -42% | -27.51% | -25.23% | -16.51% | -32.79% | 3.28% | -7.2% | -8.82% | -27.23% | 4.46% | 0.49% | 10.51% | 2.11% | 5.6% | 13.34% | 30.01% | 8.7% | -21.76% | 14.16% | -4.37% |
| FCF Growth % | -56.53% | -72.31% | -36.76% | 237.26% | 236.87% | -94.3% | 249.73% | 153.51% | 5.3% | -2004.9% | 97.51% | -87.61% | -18.8% | -41.24% | 49.53% | -1043.58% | 143.7% | 44.86% | 56.52% | -829.51% | 843.15% | -95.92% | 602.6% | -24.35% | -68.35% | -48.28% | 1141.04% | 124.45% | -253.68% | 444.63% | -124.5% |
| FCF per Share | 2.82 | 1.26 | 4.20 | 6.41 | 1.80 | 0.53 | 9.48 | 2.72 | -5.13 | -6.26 | -0.32 | -14.06 | -7.61 | -6.55 | -4.72 | -9.22 | 0.94 | -2.15 | -3.93 | -8.77 | 1.20 | 0.11 | 2.66 | 0.41 | 0.55 | 1.71 | 3.41 | 0.30 | -1.53 | 1.01 | -0.34 |
| FCF Conversion (FCF/Net Income) | 3.05x | 3.08x | 3.49x | 4.18x | 2.54x | 9.73x | -11.87x | -1.23x | -2.30x | -3.15x | -5.07x | 9.38x | -8.15x | -2.54x | -1.81x | -0.30x | -1.54x | 2.63x | -0.92x | 1.41x | 2.08x | 1.07x | 1.08x | 2.57x | 4.02x | 1.55x | 1.23x | -2.63x | 3.55x | 1.97x | 2.41x |
| Interest Paid | 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 |
| Taxes Paid | 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 |
Capital allocation and fleet obsolescence
As reported in recent financial statements, Teekay's OCF/NI ratio reached -1.71 in 2025Q2, indicating a significant disconnect between accounting profits and actual cash generation that warrants close scrutiny by investors regarding the sustainability of reported earnings.
The persistent divergence between net income and operating cash flow suggests that non-cash charges and working capital fluctuations are heavily influencing the bottom line. This volatility implies that the company's reported earnings may not be a reliable proxy for its underlying cash-generating capacity.
Based on quarterly data, Teekay's free cash flow margin fluctuated from a high of 51.1% in 2023Q2 to 30.8% in 2025Q2, reflecting a shifting operational profile that appears increasingly sensitive to the timing of asset sales and market-driven rate volatility.
While the company maintains positive free cash flow, the downward trend in margins suggests that the core business is struggling to maintain its historical efficiency. Investors should monitor whether this trajectory reflects a strategic pivot or a fundamental erosion of the company's competitive moat.
According to historical cash flow records, Teekay has prioritized liquidity preservation over aggressive capital return, with significant cash balances remaining largely idle despite the company's transition toward a simplified holding structure and reduced debt obligations.
The absence of consistent share repurchases or dividends at the parent level suggests that management is maintaining a defensive posture. This strategy may protect the balance sheet, but it also raises questions about the potential for future value-accretive deployment of the $941 million cash pile.
Analysis of the 10-quarter data reveals that operating cash flow consistently exceeds net income, a trend that suggests the company's accounting earnings are frequently understated relative to the actual cash inflows generated by its marine services and tanker operations.
This structural gap appears to be driven by significant depreciation and amortization charges that do not require immediate cash outlays. While this provides a buffer for the company's liquidity, it also suggests that the reported net income may be a conservative measure of the firm's true economic performance.
Quick answers to the most common questions about buying TK stock.
Teekay Corporation (TK) generated $301.8M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Teekay Corporation (TK) generated $108.5M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
Teekay Corporation (TK) spent $193.3M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Teekay Corporation (TK) returned $85.3M to shareholders via cash dividends and spent $4.9M on share repurchases. This shows the company's commitment to returning capital to its equity investors.