VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
TKTeekay Corporation
$10.75$935M
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksTKCash Flow

Teekay Corporation (TK) Cash Flow Statement

30Y historyFree accessUpdated daily

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.

TK Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Cash from Operations306.3M301.77M467.19M629.82M199.15M75.99M984.02M383.31M182.13M513.75M624.63M770.33M446.32M291.96M289.56M107.19M411.75M338.1M431.85M255.02M545.72M609.04M814.7M455.57M214.44M520.15M333.25M51.51M161.12M139.16M102.65M
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 Income78.9M98.11M401.62M150.64M189.36M-277.46M-97.89M-324.71M-79.24M-32.24M86.66M162.99M-54.76M35.48M-311.12M-386.72M-224.12M131.77M-469.45M181.25M262.24M570.9M757.44M177.36M53.39M336.52M271.02M-19.59M56.11M42.6M20.32M
Depreciation & Amortization92.08M86.63M93.58M97.55M99.03M106.08M131.38M290.67M276.31M485.83M571.83M509.5M422.9M431.09M455.9M428.61M392.45M361.2M344.38M329.11M223.97M205.53M237.5M191.24M149.3M136.28M100.15M-68.3M94.94M90.7M83.6M
Stock-Based Compensation00004M3.3M06.3M0006.2M8.5M7.32M9.39M16.26M15.26M11.26M14.12M9.68M9.3M0000000000
Deferred Taxes2.28M00-4.3M-4M-3.28M025.48M000010.17M2.87M-14.41M173.87M58.6M22.89M-169.8M-157.15M-41.99M-2.34M35.05M36.5M11.41M6.96M999K1.5M000
Other Non-Cash Items-108.79M136.6M-67.72M379.59M38.35M312.89M851.36M390.38M-181K-44.68M-84.59M103.93M-1.13M-248.98M265M-40.48M124.14M-337.67M741.42M-60.36M41.84M-156.4M-188.73M54.73M-6.69M12.19M-2.25M137.01M4.87M401K52K
Working Capital Changes38.48M-19.58M39.7M6.34M-127.59M-65.55M99.17M-4.82M-14.75M104.83M50.73M-12.29M60.63M64.18M-115.21M-84.35M45.41M148.66M-28.82M-47.51M50.36M-8.64M-26.55M-4.26M7.04M28.2M-36.68M896K5.2M5.46M-1.32M
Change in Receivables05.75M35.23M23.04M-80.89M83.46M38.59M-38.81M-25.09M-1.93M96.5M-6.49M136.66M-77.84M-132.87M-68.91M-10.2M64.89M-50.85M-44.84M-15.42M58.36M-60.49M0000-5.46M00-1.9M
Change in Inventory07.97M00000000000000061.25M0000000000000
Change in Payables0-5.71M-8.25M-13.42M6.29M-77.97M-6.58M104.58M8.93M-14.5M-10.71M-24.73M-17.64M-10.88M18.41M12.22M-12.25M-2.73M-29.72M18.59M19.26M-17.69M11.48M0000-6.57M004.6M
Cash from Investing95.21M80.43M157.5M54.66M308.98M7.17M63.06M-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-79.44M15.78M-202.9M-83.96M10.54M
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 Revenue0.23%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%
Acquisitions4.85M345.18M2.5M23.56M451.79M58.09M-991K27.61M15.55M-85.92M-61.88M-87.56M-104.6M-157.76M-183.55M-322.5M-50.93M-8.79M-261.78M-16.98M326.9M-82.4M-287.35M-729.78M0-181.54M-2.69M-37.97M33.9M028.4M
Investments-------------------------------
Other Investing-13.88M-99.02M81.44M41.3M82.62M28.62M90.56M3.91M-24.93M-5.33M-102M22.58M116.03M33.24M-117.23M60.96M40.25M251.48M348.06M-1.07B-502.33M515.22M428.29M259.56M-1.89M09.71M75.94M33.59M031.7M
Cash from Financing-267.09M-129.77M-416.45M-520.41M-456.95M-223.53M-1.1B-382.23M434.79M417.88M-552.34M924.44M726.76M866.58M299.67M976.64M393.93M-452.78M767.88M1.84B183.64M-632.4M-370.4M446.84M163M-170.89M-292.84M34.6M12.21M-39.46M-29.91M
Debt Issued (Net)00-142.17M-420.5M-459.12M-198.99M-470.53M-335.52M418.56M225.68M-475.02M853.33M263.14M728.01M70.7M694.89M-15.83M-606.87M554.47M1.92B656.66M-305.96M-316.46M463.87M195.35M-135.38M-287.68M57.75M-88.6M24.07M-27.2M
Equity Issued (Net)-114.59M8.24M-116.3M-55.48M2.17M-4.75M0000432.88M575.37M452.06M-12M0-122.19M-40.11M328.57M-16.29M-60.06M-217.98M-518.02M-9.96M25.02M2.67M6.42M24.84M068.8M5.13M1.3M
Dividends Paid-136.75M-85.27M-85.02M00-75.3M-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-4.75M0-25.73M1.83B-19.44M000-12M1.41B-122.19M-40.11M0-20.51M-80.43M-233.31M-538.38M-61.24M0-1.55M-14.16M00000
Other Financing-15.76M-52.74M-72.97M-44.44M-7.46M55.51M-595.22M-41.19M38.31M211.19M-492.8M-378.38M102.56M240.84M312.27M497.43M542.56M-82.73M312.57M60.92M-191.97M240.73M-1.62M-6.33M-952K-7.83M2.97M058.23M-52.66M9.39M
Net Change in Cash134.46M252.42M208.23M164.06M51.19M-140.37M-50.44M-49.31M-46.53M-122.54M-110.4M-128.51M192.24M-24.83M-52.64M-87.62M357.24M-391.65M371.49M98.76M106.93M-190.05M134.75M7.66M109.67M-6.35M-39.03M101.89M-29.57M15.74M83.29M
Free Cash Flow240.56M108.51M391.84M619.62M183.72M54.54M957.51M273.78M-511.66M-540.31M-25.67M-1.03B-548.61M-461.79M-326.96M-647.85M68.66M-157.12M-284.92M-655.29M89.83M9.52M233.23M33.2M43.88M138.65M268.09M21.6M-88.36M57.49M-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 Share2.821.264.206.411.800.539.482.72-5.13-6.26-0.32-14.06-7.61-6.55-4.72-9.220.94-2.15-3.93-8.771.200.112.660.410.551.713.410.30-1.531.01-0.34
FCF Conversion (FCF/Net Income)3.05x3.08x3.49x4.18x2.54x9.73x-11.87x-1.23x-2.30x-3.15x-5.07x9.38x-8.15x-2.54x-1.81x-0.30x-1.54x2.63x-0.92x1.41x2.08x1.07x1.08x2.57x4.02x1.55x1.23x-2.63x3.55x1.97x2.41x
Interest Paid0000000000000000000000000000000
Taxes Paid0000000000000000000000000000000

Key Metrics

Growth RegimeContracting
ProfitabilityStrained
Balance SheetFortress
Cash FlowMixed
Top Statement Risk

Capital allocation and fleet obsolescence

Earnings Quality Masked by Accruals

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.

FCF Volatility Amidst Asset Divestment

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.

Capital Hoarding Limits Shareholder Returns

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.

Cumulative Earnings Versus Cash Reality

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.

TK — Frequently Asked Questions

Quick answers to the most common questions about buying TK stock.

How much cash does Teekay Corporation (TK) generate from operations?

Teekay Corporation (TK) generated $301.8M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Teekay Corporation's free cash flow?

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.

What is Teekay Corporation's capital expenditure (CapEx)?

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.

How does Teekay Corporation distribute cash to shareholders?

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.