Teekay Corporation logo

Teekay Corporation

TK | NYSE
Chart Builder DCF Calculator
$13.90
-$0.46 (-3.20%)
Sep 22, 2026, 11:42 AM ET · Market open
Fiscal Quarter
Period Ending
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 29, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
153.55M 32.26M 32.26M 62.61M 76.03M 81.5M 62.11M 33.82M 54.64M 35.38M 84.13M 148.41M 169.91M 143.83M 80.86M 18.08M -53.4M -290.94M 9.58M -57.6M -33.45M
Depreciation & Amortization
n/a 21.22M 21.22M 20.94M 23.24M 24.45M 23.45M 22.37M 23.32M 24.63M 24.57M 24.38M 23.98M 24.46M 24.25M 25.24M 25.08M -70.59M 58.84M 59.24M 58.59M
Stock-Based Compensation
n/a 2.2M 2.2M n/a n/a n/a n/a n/a n/a 4.3M n/a n/a n/a 4M n/a n/a n/a 3.3M n/a n/a n/a
Other Working Capital
n/a -7.78M -7.78M 7.01M -6.04M -7.96M 45.48M 22.34M -27.32M -15.26M 35.89M 13.56M -44.68M 57.85M -15.23M -38.88M -50.46M -24.81M -1.72M 18.88M -46.48M
Other Non-Cash Items
-153.55M 34.78M 34.78M -18.12M -37.9M -37.4M -15.37M 82.01M 79.77M 69.82M -8.45M 17.94M 6.22M -1.38M -21.51M -2.27M 63.51M 413.31M -41.25M 18.87M 2.22M
Deferred Income Tax
n/a n/a n/a n/a 2.28M n/a n/a n/a n/a -4.3M n/a n/a n/a -4M n/a n/a n/a 1.39M n/a n/a -1.39M
Change in Working Capital
n/a -4.91M -4.91M 7.01M -6.04M -7.96M 45.48M 22.34M -27.32M 7.78M 35.89M 13.56M -44.68M -23.03M -15.23M -38.88M -50.46M -24.81M -1.72M 18.88M -46.48M
Operating Cash Flow
n/a 85.56M 85.56M 72.44M 57.62M 60.58M 115.66M 160.54M 130.4M 137.61M 136.13M 204.29M 155.43M 143.87M 68.37M 2.18M -15.27M 31.67M 25.46M 39.38M -20.52M
Capital Expenditures
n/a -64.63M -64.63M -998K -306K -295K -64.15M -3.28M -570K -4.22M -3.28M -2.26M -442K -3.92M -4.1M -3.34M -4.07M 40.51M -20.42M -11.99M -8.1M
Cash Acquisitions
n/a n/a n/a -63.01M n/a 65.35M 2.5M n/a 23.43M 23.56M 2M 1.9M n/a -3M 38.1M 28.52M 470.79M 1.5M 11.99M n/a 32.69M
Purchase of Investments
n/a n/a n/a -63.45M -2.35M n/a n/a n/a n/a 41.3M -43.1M -73.84M n/a 35M -25M -3M -220M n/a n/a n/a n/a
Sales Maturities Of Investments
n/a n/a n/a 63.25M 120.83M 42.28M 13.83M 44.29M 62.21M -77.39M 43.1M 73.84M 1.75M n/a -38.1M -25.52M n/a -10.33M n/a 11.83M n/a
Other Investing Acitivies
n/a 70.95M 70.95M 9.05M -6.3M 44.31M -60.95M -7.05M 23.43M -41.3M 41.1M 71.94M 1.75M 3M 38.1M 25.52M 16M 7.78M -497K 6.17M 32.69M
Investing Cash Flow
n/a 6.33M 6.33M -55.15M 111.88M 86.29M -47.82M 33.95M 85.07M -58.06M 39.83M 71.58M 1.31M 31.08M 9M 22.18M 246.72M -8.83M -8.43M -156K 24.58M
Debt Repayment
n/a n/a n/a n/a n/a n/a n/a n/a -142.17M -5.21M -65.42M -151.04M -198.83M -37.64M -55.99M 8.29M -373.78M -213.37M 32.28M -64.01M -13.89M
Common Stock Repurchased
n/a n/a n/a n/a n/a -59.58M -56.63M n/a -86K -4.06M -3.48M -33.1M -14.85M -10.06M -5.31M n/a -5.27M -4.75M n/a n/a n/a
Dividend Paid
n/a -42.63M -42.63M -43.13M -8.6M -85.02M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -75.3M n/a n/a n/a
Other Financial Acitivies
n/a -4.3M -4.3M -489K -803K -5.59M -8.87M -58.3M -2.62M -6.23M -5.94M -34.5M -410K 784K 533K -113.11M -985K 248.48M -144M 269K -61.3M
Financial Cash Flow
n/a -46.93M -46.93M -43M -8.53M -150.19M -65.38M -56.01M -144.87M -15.49M -74.83M -219.64M -214.09M -46.92M -37.95M 7.96M -380.03M -44.94M -39.66M -63.74M -75.19M
Net Cash Flow
-941.43M 941.43M -851.52M -25.67M 160.98M -3.32M 2.47M 138.49M 70.6M 64.06M 101.12M 56.24M -57.35M 128.03M 39.42M 32.31M -148.58M -22.1M -22.63M -24.52M -71.12M
Free Cash Flow
n/a 20.93M 20.93M 71.44M 57.32M 60.29M 51.51M 157.26M 129.83M 133.38M 132.85M 202.03M 154.99M 139.96M 64.27M -1.17M -19.34M 72.17M 5.04M 27.4M -28.62M
Adj. Free Cash Flow
n/a 18.73M 18.73M 71.44M 57.32M 60.29M 51.51M 157.26M 129.83M 129.08M 132.85M 202.03M 154.99M 135.96M 64.27M -1.17M -19.34M 68.87M 5.04M 27.4M -28.62M
Maintenance CapEx
n/a -63.06M -64.63M -998K -306K -295K -64.15M -3.28M -570K -4.22M n/a n/a n/a n/a n/a n/a n/a 40.51M -20.42M -11.99M -8.1M
Growth CapEx
n/a -1.56M n/a n/a n/a n/a n/a n/a n/a n/a -3.28M -2.26M -442K -3.92M -4.1M -3.34M -4.07M n/a n/a n/a n/a
Owner Earnings
n/a 22.5M 20.93M 71.44M 57.32M 60.29M 51.51M 157.26M 129.83M 133.38M 136.13M 204.29M 155.43M 143.87M 68.37M 2.18M -15.27M 72.17M 5.04M 27.4M -28.62M

© 2026 bestshares.com. All rights reserved.