Teekay Offshore Partners Reports Third Quarter 2016 Results

November 3, 2016 12:34 AM EDT

HAMILTON, BERMUDA -- (Marketwired) -- 11/03/16 -- Highlights


--  Reported GAAP net income attributable to the partners and preferred
    unitholders of $47.7 million and adjusted net income attributable to the
    partners and preferred unitholders of $10.0 million (excluding items
    listed in Appendix A to this release) in the third quarter of 2016.
--  Generated distributable cash flow of $31.8 million, or $0.23 per common
    unit, in the third quarter of 2016.
--  Awarded a new three-year North Sea shuttle tanker contract of
    affreightment in September 2016.
--  Took delivery of the ALP Striker, the first of four newbuilding towage
    vessels, in September 2016.
--  Total liquidity of $398 million as of September 30, 2016.

Teekay Offshore GP LLC, the general partner of Teekay Offshore Partners L.P. (Teekay Offshore or the Partnership) (NYSE: TOO), today reported the Partnership's results for the quarter ended September 30, 2016.



----------------------------------------------------------------------------
                                            Three Months Ended
                                 September 30,      June 30,  September 30,
                                          2016          2016           2015
(in thousands of U.S. Dollars)     (unaudited)   (unaudited)    (unaudited)
----------------------------------------------------------------------------
GAAP FINANCIAL COMPARISON
Revenues                               286,298       284,464        314,054
Income from vessel operations           61,739        24,271         71,518
Equity income (loss)                     4,937         3,626         (7,052)
Net income (loss)                       50,861      (100,129)       (51,293)
Net income (loss) attributable
 to the partners and preferred
 unitholders                            47,700      (102,625)       (54,739)
NON-GAAP FINANCIAL COMPARISON
Total cash flow from vessel
 operations (CFVO) (1)                 139,188       144,208        144,692
Distributable cash flow (DCF)
 (1)                                    31,780        45,885         58,842
Adjusted net income
 attributable to the partners
 and preferred unitholders (1)          10,004        23,566         32,052
----------------------------------------------------------------------------
----------------------------------------------------------------------------

(1) These are non-GAAP financial measures. Please refer to "Definitions and
Non-GAAP Financial Measures" and the Appendices to this release for
definitions of these terms and reconciliations of these non-GAAP financial
measures as used in this release to the most directly comparable financial
measures under United States generally accepted accounting principles
(GAAP).

CEO Commentary

"The Partnership's results for the third quarter of 2016 were negatively affected primarily by the seasonal maintenance of the North Sea oil fields, lower utilization in our towage fleet, higher operating expenses in our FPSO fleet, and the redelivery of the Varg FPSO at the end of July 2016 after operating on the Varg field for almost 18 years," commented Peter Evensen, Chief Executive Officer of Teekay Offshore GP LLC. "Looking ahead to the fourth quarter of 2016, we expect our distributable cash flow to increase as a result of anticipated higher fleet utilization and lower operating costs."

"Also during the third quarter of 2016, our commercial team successfully secured the largest North Sea shuttle tanker contract award in five years," Mr. Evensen continued. "We secured a new three-year shuttle tanker contract of affreightment (CoA), plus extension options, with BP, Royal Dutch Shell and OMV Group. This contract further enhances our CoA contract portfolio and is expected to add future cash flow through higher shuttle tanker fleet utilization without the need for incremental capital expenditures. Looking ahead, the shuttle tanker market in the North Sea is expected to remain tight, supported by a combination of more lifting points from new fields coming on-line and limited fleet growth with no uncommitted shuttle tanker newbuildings on order."

"Looking ahead, we continue to focus on the execution of our existing growth projects, which are scheduled to deliver through early-2018," commented Mr. Evensen. "These projects are progressing well except we are expecting a delay and additional costs associated with the upgrade of the Petrojarl I FPSO for the Atlanta project in Brazil, which we are currently discussing with the charterer, shipyard and our lenders. Once delivered, these projects are expected to provide significant cash flow growth in the future."

Mr. Evensen added, "As announced last week, I have decided to retire after 10 years with the Partnership and I am confident that Ingvild Saether is the right person going forward as the President and CEO of Teekay Offshore Group Ltd. Ingvild has led a team that has consistently improved results from our shuttle tanker business as well as strategically positioned us for future opportunities within this segment. As a highly experienced leader, I am confident that Ingvild, in this broader role, will enable the teams to continue to create strong results. We are well-positioned with our market-leading businesses in the offshore oil production and transportation sector, a pipeline of growth projects which are expected to provide significant cash flow growth, and a great team now led by Ingvild, while Teekay's existing corporate finance team continues to be responsible for our financings."

Summary of Recent Events

New North Sea Shuttle Tanker Contracts

In September 2016, the Partnership was awarded a new three-year shuttle tanker CoA, plus extension options, with BP plc, Royal Dutch Shell and OMV Group, to service the new Glen Lyon FPSO unit located west of Shetland in the North Sea. This CoA is expected to commence in the first quarter of 2017 and requires the use of approximately two shuttle tankers from the Partnership's existing CoA shuttle tanker fleet.

Delivery of Newbuilding Towage Vessel

In September 2016, the Partnership took delivery of the ALP Striker, the first of four state-of-the-art SX-157 Ulstein Design ultra-long distance towing and offshore installation newbuildings being constructed by Niigata Shipbuilding & Repair in Japan. In connection with the delivery, the Partnership received cash compensation from the shipyard totaling approximately $7 million due to the delayed delivery, which was recognized in Teekay Offshore's distributable cash flow for the quarter ended September 30, 2016. The Partnership also expects to receive additional cash compensation for the remaining three towing and offshore installation newbuildings when they deliver in 2017.

Operating Results

The following table highlights certain financial information for Teekay Offshore's six segments: the floating production, storage and off-loading (FPSO) segment, the shuttle tanker segment, the floating storage and off-take (FSO) segment, the units for maintenance and safety (UMS) segment, the towage segment and the conventional tanker segment (please refer to the "Teekay Offshore's Fleet" section of this release below and Appendices C through E for further details).



--------------------------------------------------------------
                                   Three Months Ended
                                   September 30, 2016
(in thousands of U.S.
 Dollars)                              (unaudited)
                                           Shuttle
                                 FPSO       Tanker         FSO
                              Segment      Segment     Segment
--------------------------------------------------------------
GAAP FINANCIAL COMPARISON
Revenues                      121,294      128,482      14,251
Income (loss) from vessel
 operations                    30,929       30,281       5,664
Equity income                   4,937            -           -
NON-GAAP FINANCIAL COMPARISON
CFVO from consolidated
 vessels (i)                   63,064       59,745       9,431
CFVO from equity accounted
 vessels (i)                    7,401            -           -
Total CFVO(i)                  70,465       59,745       9,431
--------------------------------------------------------------
--------------------------------------------------------------

--------------------------------------------------------------
                                   Three Months Ended
                                   September 30, 2015
(in thousands of U.S.
Dollars)                               (unaudited)
                                           Shuttle
                                 FPSO       Tanker         FSO
                              Segment      Segment     Segment
--------------------------------------------------------------
GAAP FINANCIAL COMPARISON
Revenues                      137,888      131,381      14,234
Income (loss) from vessel
 operations                    34,695       31,149       4,028
Equity loss                    (7,052)           -           -
NON-GAAP FINANCIAL COMPARISON
CFVO from consolidated
 vessels (i)                   67,262       54,316       8,604
CFVO from equity accounted
 vessels (i)                    6,745            -           -
Total CFVO(i)                  74,007       54,316       8,604
--------------------------------------------------------------
--------------------------------------------------------------


----------------------------------------------------------------------------
                                          Three Months Ended
                                          September 30, 2016
(in thousands of U.S.
 Dollars)                                    (unaudited)
                                                   Conventional
                                   UMS     Towage        Tanker
                               Segment    Segment       Segment       Total
----------------------------------------------------------------------------
GAAP FINANCIAL COMPARISON
Revenues                        13,395      5,345         3,531     286,298
Income (loss) from vessel
 operations                        777     (5,121)         (791)     61,739
Equity income                        -          -             -       4,937
NON-GAAP FINANCIAL
 COMPARISON
CFVO from consolidated
 vessels (i)                     2,424     (2,086)         (791)    131,787
CFVO from equity accounted
 vessels (i)                         -          -             -       7,401
Total CFVO(i)                    2,424     (2,086)         (791)    139,188
----------------------------------------------------------------------------
----------------------------------------------------------------------------

----------------------------------------------------------------------------
                                          Three Months Ended
                                          September 30, 2015
(in thousands of U.S.
Dollars)                                     (unaudited)
                                                   Conventional
                                   UMS     Towage        Tanker
                               Segment    Segment       Segment       Total
----------------------------------------------------------------------------
GAAP FINANCIAL COMPARISON
Revenues                        11,737     10,808         8,006     314,054
Income (loss) from vessel
 operations                      1,526     (3,677)        3,797      71,518
Equity loss                          -          -             -      (7,052)
NON-GAAP FINANCIAL
 COMPARISON
CFVO from consolidated
 vessels (i)                     3,203       (911)        5,473     137,947
CFVO from equity accounted
 vessels (i)                         -          -             -       6,745
Total CFVO(i)                    3,203       (911)        5,473     144,692
----------------------------------------------------------------------------
----------------------------------------------------------------------------

(i) These are non-GAAP financial measures. Please refer to "Definitions and
Non-GAAP Financial Measures" and the Appendices to this release for
definitions of these terms and reconciliations of these non-GAAP financial
measures as used in this release to the most directly comparable financial
measures under GAAP.

FPSO Segment

Income from vessel operations and cash flow from vessel operations were negatively affected by the redelivery and associated decommissioning costs of the Varg FPSO to the Partnership at the end of July 2016, after operating on the Varg field for almost 18 years, and higher operating expenses for the Knarr FPSO related to the successful completion of the final performance test in August 2016 as required under its charter contract, partially offset by a business development fee paid by the Partnership to Teekay Corporation in the third quarter of 2015 in connection with the acquisition of the Knarr FPSO.

Shuttle Tanker Segment

Income from vessel operations and cash flows from vessel operations were positively affected by an increase in charter rates under certain contracts, offset by the redelivery of the Navion Anglia to the Partnership in June 2016 upon completion of its time-charter out contract in Brazil, and higher operating expenses related to preparing this vessel for operating in the North Sea as it joins the CoA fleet to add needed capacity. Income from vessel operations in the third quarter of 2016 was also affected by higher vessel depreciation and amortization expense as a result of the change in the useful life estimate of the shuttle component of the Partnership's shuttle tankers effective January 1, 2016.

FSO Segment

Income from vessel operations and cash flow from vessel operations increased primarily due to lower operating expenses as a result of the strengthening of the U.S. Dollar relative to currencies in which such expenses are paid.

UMS Segment

Income from vessel operations and cash flow from vessel operations decreased mainly as a result of the timing of repairs and maintenance expenditures. This was partially offset by a retroactive increase in charter rates due to inflation indexation for the Arendal Spirit in the third quarter of 2016 and a business development fee paid by the Partnership to Teekay Corporation in the third quarter of 2015 in connection with the acquisition of the unit.

Towage Segment

Income from vessel operations and cash flow from vessel operations decreased primarily due to lower towage fleet charter rates and utilization, partially offset by a business development fee paid by the Partnership to Teekay Corporation in the third quarter of 2015 in connection with the acquisition of the six towage vessels, which commenced operations throughout 2015.

Conventional Tanker Segment

Income from vessel operations and cash flow from vessel operations decreased primarily due to the sale of the SPT Explorer and Navigator Spirit in the fourth quarter of 2015 and time-charter hire expenses of the Partnership arising after the sale-leaseback transactions related to the Fuji Spirit and Kilimanjaro Spirit during the first quarter of 2016. The Kilimanjaro Spirit is trading in the spot conventional tanker market and the Fuji Spirit is employed under a two-year fixed-rate time-charter contract.

Teekay Offshore's Fleet

The following table summarizes Teekay Offshore's fleet as of November 1, 2016.



----------------------------------------------------------------------------
                                      Number of Vessels
----------------------------------------------------------------------------
                                                    Committed
                                                Newbuildings/
                          Owned   Chartered-in  Conversions /
                        Vessels        Vessels        Upgrade          Total
----------------------------------------------------------------------------
FPSO Segment              6 (i)              -         2 (ii)              8
Shuttle Tanker
 Segment               29 (iii)              4         3 (iv)             36
FSO Segment                   6              -          1 (v)              7
UMS Segment                   1              -              -              1
Towage Segment                7              -         3 (vi)             10
Conventional
 Segment                      -              2              -              2
----------------------------------------------------------------------------
Total                        49              6              9             64
----------------------------------------------------------------------------

(i) Includes one FPSO unit, the Cidade de Itajai, in which Teekay Offshore's
ownership interest is 50 percent.
(ii) Consists of the Petrojarl I FPSO upgrade project and Teekay Offshore's
50 percent ownership interest in the Libra FPSO conversion project, which
are scheduled to commence operations in mid-2017.
(iii) Includes six shuttle tankers in which Teekay Offshore's ownership
interest is 50 percent, one shuttle tanker in which Teekay Offshore's
ownership interest is 67 percent and one HiLoad DP unit.
(iv) Includes three Suezmax-size, DP2 shuttle tanker newbuildings scheduled
to be delivered in the third quarter of 2017 through the first half of 2018
for employment under the East Coast of Canada charter contracts.
(v) Consists of the Randgrid shuttle tanker, which is being converted into
an FSO unit for use with the Gina Krog FSO project and scheduled to deliver
in early-2017.
(vi) Consists of three long-distance towing and offshore installation vessel
newbuildings scheduled to deliver during the first half of 2017.

Liquidity and Continuous Offering Program Update

In August 2016, the Partnership implemented a continuous offering program (COP) under which the Partnership may issue new common units, representing limited partner interests, at market prices up to a maximum aggregate amount of $100 million. During the third quarter of 2016, the Partnership sold approximately 3.7 million common units under the COP, generating net proceeds of approximately $21.4 million (including the general partner's 2% proportionate capital contribution and net of offering costs). The net proceeds from the issuance of these common units are expected to be used for general partnership purposes.

As of September 30, 2016, the Partnership had total liquidity of $398.1 million (comprised of $222.9 million in cash and cash equivalents and $175.2 million in an undrawn credit facilities).

Conference Call

The Partnership plans to host a conference call on Thursday, November 3, 2016 at 12:00 p.m. (ET) to discuss the results for the third quarter of 2016. All unitholders and interested parties are invited to listen to the live conference call by choosing from the following options:


--  By dialing 1-800-524-8950 or 416-260-0113, if outside North America, and
    quoting conference ID code 5250500.
--  By accessing the webcast, which will be available on Teekay Offshore's
    website at www.teekay.com (the archive will remain on the website for a
    period of 30 days).

An accompanying Third Quarter 2016 Earnings Presentation will also be available at www.teekay.com in advance of the conference call start time.

The conference call will be recorded and available until Thursday, November 17, 2016. This recording can be accessed following the live call by dialing 1-888-203-1112 or 647-436-0148, if outside North America, and entering access code 5250500.

About Teekay Offshore Partners L.P.

Teekay Offshore Partners L.P. is an international provider of marine transportation, oil production, storage, long-distance towing and offshore installation and maintenance and safety services to the oil industry, primarily focusing on oil production-related activities of its customers and operating in offshore oil regions of the North Sea, Brazil and the East Coast of Canada. Teekay Offshore is structured as a publicly-traded master limited partnership (MLP) with consolidated assets of approximately $5.7 billion, comprised of 64 offshore assets, including floating production, storage and offloading (FPSO) units, shuttle tankers, floating storage and offtake (FSO) units, units for maintenance and safety (UMS), long-distance towing and offshore installation vessels and conventional tankers. The majority of Teekay Offshore's fleet is employed on medium-term, stable contracts.

Teekay Offshore's common units trade on the New York Stock Exchange under the symbol "TOO", and preferred units trade on the New York Stock Exchange under the symbols "TOO PR A " and "TOO PR B".

Definitions and Non-GAAP Financial Measures

This release includes various financial measures that are non-GAAP financial measures as defined under the rules of the U.S. Securities and Exchange Commission. Cash Flow from (used for) Vessel Operations, Adjusted Net Income, and Distributable Cash Flow are non-GAAP financial measures. These measures are intended to provide additional information and should not be considered a substitute for measures of performance prepared in accordance with GAAP. In addition, these measures do not have standardized meanings, and may not be comparable to similar measures presented by other companies. The Partnership believes that certain investors use this information to evaluate the Partnership's financial performance.

Cash Flow from (used for) Vessel Operations

Cash flow from (used for) vessel operations (CFVO) represents income (loss) from vessel operations before depreciation and amortization expense, amortization of in-process revenue contracts, vessel write-downs, gains or losses on the sale of vessels, adjustments for direct financing leases to a cash basis, but includes realized gains or losses on the settlement of foreign currency forward contracts. CFVO from Consolidated Vessels represents CFVO from vessels that are consolidated on the Partnership's financial statements. CFVO from Equity Accounted Vessels represents the Partnership's proportionate share of CFVO from its equity-accounted vessels. CFVO is a non-GAAP financial measure used by certain investors to measure the financial performance of companies. Please refer to Appendices D and E of this release for reconciliations of these non-GAAP financial measures to income (loss) from vessel operations and income from vessel operations of equity-accounted vessels, respectively, the most directly comparable GAAP measures reflected in the Partnership's consolidated financial statements.

Adjusted Net Income

Adjusted net income excludes items of income or loss from GAAP net income (loss) that are typically excluded by securities analysts in their published estimates of the Partnership's financial results. The Partnership believes that certain investors use this information to evaluate the Partnership's financial performance. Please refer to Appendix A of this release for a reconciliation of this non-GAAP financial measure to net income (loss), the most directly comparable GAAP measure reflected in the Partnership's consolidated financial statements.

Distributable Cash Flow

Distributable cash flow (DCF) represents GAAP net income (loss) adjusted for depreciation and amortization expense, deferred income tax and other non-cash items, vessel write-downs and gains or losses on the sale of vessels, distributions relating to equity financing of newbuilding installments and conversion costs, distributions on the Partnership's preferred units, gains on extinguishment of contingent liabilities, estimated maintenance capital expenditures, unrealized gains and losses from non-designated derivative instruments, ineffectiveness for derivative instruments designated as hedges for accounting purposes, adjustments to direct financing leases to a cash basis and unrealized foreign exchange related items, including the Partnership's proportionate share of such items in equity accounted investments. Maintenance capital expenditures represent those capital expenditures required to maintain over the long-term the operating capacity of, or the revenue generated by, the Partnership's capital assets. DCF is a quantitative standard used in the publicly-traded partnership investment community to assist in evaluating financial performance. Please refer to Appendix B of this release for a reconciliation of this non-GAAP financial measure to net income (loss), the most directly comparable GAAP measure reflected in the Partnership's consolidated financial statements.

Teekay Offshore Partners L.P.

Summary Consolidated Statements of Income (Loss)

(in thousands of U.S. Dollars, except unit data)



----------------------------------------------------------------------------
                                            Three Months Ended
                                September 30,       June 30,  September 30,
                                         2016           2016           2015
                                  (unaudited)    (unaudited)    (unaudited)
----------------------------------------------------------------------------

Revenues                              286,298        284,464        314,054

Voyage expenses                       (21,495)       (17,588)       (28,166)
Vessel operating expenses             (94,008)       (90,761)       (95,172)
Time-charter hire expenses            (18,894)       (18,829)       (18,893)
Depreciation and amortization         (74,159)       (74,057)       (72,827)
General and administrative            (15,201)       (13,821)       (27,321)
(Write-down) and gain on sale
 of vessels (2)                             -        (43,650)             -
Restructuring charge                     (802)        (1,487)          (157)
----------------------------------------------------------------------------
Income from vessel operations          61,739         24,271         71,518

Interest expense                      (35,379)       (33,347)       (33,645)
Interest income                           298            293            153
Realized and unrealized gains
 (losses) on derivative
 instruments (3)                       20,247        (62,037)       (77,102)
Equity income (loss)                    4,937          3,626         (7,052)
Foreign currency exchange gain
 (loss) (4)                               817        (13,087)       (10,257)
Other (expense) income - net
 (2)                                     (195)       (21,286)          (373)
----------------------------------------------------------------------------
Income (loss) before income tax
 (expense) recovery                    52,464       (101,567)       (56,758)
Income tax (expense) recovery          (1,603)         1,438          5,465
----------------------------------------------------------------------------
Net income (loss)                      50,861       (100,129)       (51,293)
----------------------------------------------------------------------------
----------------------------------------------------------------------------

Non-controlling interests in
 net income (loss)                      3,161          2,496          3,446
Dropdown Predecessor's interest
 in net income (1)                          -              -              -
Preferred unitholders' interest
 in net income (loss)                  12,386         10,314         10,349
General Partner's interest in
 net income (loss)                        706         (2,260)         5,738
Limited partners' interest in
 net income (loss)                     34,608       (110,679)       (70,826)

Weighted-average number of
 common units:
- basic                           139,057,659    107,794,323    102,009,737
- diluted                         157,914,277    107,794,323    102,009,737
Total number of common units
 outstanding at end of period     143,059,606    137,430,180    107,003,043
----------------------------------------------------------------------------
----------------------------------------------------------------------------


-------------------------------------------------------------
                                     Nine Months Ended
                                September 30,  September 30,
                                         2016        2015(1)
                                  (unaudited)    (unaudited)
-------------------------------------------------------------

Revenues                              877,470        890,271

Voyage expenses                       (57,427)       (71,399)
Vessel operating expenses            (280,121)      (269,560)
Time-charter hire expenses            (53,045)       (36,638)
Depreciation and amortization        (223,138)      (202,625)
General and administrative            (43,491)       (58,423)
(Write-down) and gain on sale
 of vessels (2)                       (43,650)       (14,353)
Restructuring charge                   (2,289)          (292)
-------------------------------------------------------------
Income from vessel operations         174,309        236,981

Interest expense                     (104,752)       (89,825)
Interest income                           995            430
Realized and unrealized gains
 (losses) on derivative
 instruments (3)                     (102,280)       (90,182)
Equity income (loss)                   13,846          6,759
Foreign currency exchange gain
 (loss) (4)                           (15,108)       (16,640)
Other (expense) income - net
 (2)                                  (21,472)           266
-------------------------------------------------------------
Income (loss) before income tax
 (expense) recovery                   (54,462)        47,789
Income tax (expense) recovery           2,671          5,654
-------------------------------------------------------------
Net income (loss)                     (51,791)        53,443
-------------------------------------------------------------
-------------------------------------------------------------

Non-controlling interests in
 net income (loss)                      7,545         11,082
Dropdown Predecessor's interest
 in net income (1)                          -         10,101
Preferred unitholders' interest
 in net income (loss)                  33,449         17,859
General Partner's interest in
 net income (loss)                     (1,857)        15,655
Limited partners' interest in
 net income (loss)                    (90,928)        (1,254)

Weighted-average number of
 common units:
- basic                           118,046,087     95,640,284
- diluted                         118,046,087     95,640,284
Total number of common units
 outstanding at end of period     143,059,606    107,003,043
-------------------------------------------------------------
-------------------------------------------------------------

(1) The Partnership has recast its financial results to include the
financial results of the Knarr FPSO unit relating to the period prior to its
acquisition by the Partnership from Teekay Corporation when it was under
common control, which pre-acquisition results are referred to in this
release as the Dropdown Predecessor. In accordance with GAAP, business
acquisitions of entities under common control that have begun operations are
required to be accounted for in a manner whereby the Partnership's financial
statements are retroactively adjusted to include the historical results of
the acquired vessels from the date the vessels were originally under the
control of Teekay Corporation. For these purposes, the Knarr FPSO unit was
under common control by Teekay Corporation from March 9, 2015 to July 1,
2015, when it was sold to the Partnership.
(2) In June 2016, as part of the Partnership's financing initiatives, the
Partnership canceled the UMS construction contracts for its two UMS
newbuildings. As a result, the Partnership incurred a $43.7 million write-
down related to these two UMS newbuildings, included in (Write-down) and
gain on sale of vessels for the three months ended June 30, 2016 and the
nine months ended September 30, 2016. In addition, the Partnership, in
accordance with GAAP, accrued for potential damages resulting from the
cancellations and reversed the contingent liabilities previously recorded
that were subject to the delivery of the UMS newbuildings. This net loss
provision of $23.4 million is reported in Other (expense) income - net for
the three months ended June 30, 2016 and the nine months ended September 30,
2016. The newbuilding contracts are held in separate subsidiaries of the
Partnership and obligations of these subsidiaries are non-recourse to Teekay
Offshore.
(3) Realized losses on derivative instruments relate to amounts the
Partnership actually paid to settle derivative instruments, and the
unrealized gains (losses) on derivative instruments relate to the change in
fair value of such derivative instruments, as detailed in the table below:

----------------------------------------------------------------------------
                                            Three Months Ended
                                September 30,       June 30,  September 30,
                                         2016           2016           2015
----------------------------------------------------------------------------
Realized losses relating to:
 Interest rate swaps                  (13,507)       (13,515)       (15,857)
 Interest rate swap termination             -              -        (10,876)
 Foreign currency forward
  contracts                            (1,764)        (1,687)        (4,064)
----------------------------------------------------------------------------
                                      (15,271)       (15,202)       (30,797)
----------------------------------------------------------------------------

Unrealized gains (losses)
 relating to:
 Interest rate swaps                   31,894        (47,818)       (43,453)
 Foreign currency forward
  contracts                             3,624            983         (2,852)
----------------------------------------------------------------------------
                                       35,518        (46,835)       (46,305)
----------------------------------------------------------------------------
Total realized and unrealized
 gains (losses) on derivative
 instruments                           20,247        (62,037)       (77,102)
----------------------------------------------------------------------------
----------------------------------------------------------------------------

-------------------------------------------------------------
                                     Nine Months Ended
                                September 30,  September 30,
                                         2016           2015
-------------------------------------------------------------
Realized losses relating to:
 Interest rate swaps                  (40,989)       (45,378)
 Interest rate swap termination             -        (10,876)
 Foreign currency forward
  contracts                            (6,384)        (9,890)
-------------------------------------------------------------
                                      (47,373)       (66,144)
-------------------------------------------------------------

Unrealized gains (losses)
 relating to:
 Interest rate swaps                  (67,845)       (22,303)
 Foreign currency forward
  contracts                            12,938         (1,735)
-------------------------------------------------------------
                                      (54,907)       (24,038)
-------------------------------------------------------------
Total realized and unrealized
 gains (losses) on derivative
 instruments                         (102,280)       (90,182)
-------------------------------------------------------------
-------------------------------------------------------------

(4) The Partnership entered into cross currency swaps to economically hedge
the foreign currency exposure on the payment of interest and repayment of
principal amounts of the Partnership's Norwegian Kroner (NOK) bonds with
maturity dates through to 2019. In addition, the cross currency swaps
economically hedge the interest rate exposure on the NOK bonds. The
Partnership has not designated, for accounting purposes, these cross
currency swaps as cash flow hedges of its NOK bonds and, thus, foreign
currency exchange loss includes realized losses relating to the amounts the
Partnership paid to settle its non-designated cross currency swaps and
unrealized gains (losses) relating to the change in fair value of such
swaps, partially offset by unrealized (losses) gains on the revaluation of
the NOK bonds, as detailed in the table below. In addition, during the nine
months ended September 30, 2016, realized losses on cross-currency swaps
includes a $32.6 million loss on the maturity of the swap associated with
the NOK 500 million bond settled in January 2016, which was offset by a
$32.6 million gain on the settlement of the bond which is not included in
the table below.

----------------------------------------------------------------------------
                                            Three Months Ended
                                September 30,       June 30,  September 30,
                                         2016           2016           2015
----------------------------------------------------------------------------
Realized losses on cross
 currency swaps                        (3,330)        (2,671)        (2,840)
Unrealized gains (losses) on
 cross currency swaps                  19,803        (14,422)       (32,649)
Unrealized (losses) gains on
 revaluation of NOK bonds             (13,613)         3,293         28,722
----------------------------------------------------------------------------
----------------------------------------------------------------------------


-------------------------------------------------------------
                                     Nine Months Ended
                                September 30,  September 30,
                                         2016           2015
-------------------------------------------------------------
Realized losses on cross
 currency swaps                       (41,276)        (7,173)
Unrealized gains (losses) on
 cross currency swaps                  58,276        (52,325)
Unrealized (losses) gains on
 revaluation of NOK bonds             (61,807)        48,602
-------------------------------------------------------------
-------------------------------------------------------------

Teekay Offshore Partners L.P.

Consolidated Balance Sheets

(in thousands of U.S. Dollars)



----------------------------------------------------------------------------
                                        As at          As at           As at
                                September 30,       June 30,    December 31,
                                         2016           2016            2015
                                  (unaudited)    (unaudited)     (unaudited)
----------------------------------------------------------------------------
ASSETS
Current
Cash and cash equivalents             222,872        380,718         258,473
Restricted cash - current              31,403          7,403          51,431
Accounts receivable                   130,716        145,902         153,662
Vessels held for sale                   7,538              -          55,450
Net investments in direct
 financing leases - current             5,227          6,766           5,936
Prepaid expenses                       45,626         37,619          34,027
Due from affiliates                    88,367         74,806          81,271
Other current assets                   22,377         21,309          20,490
----------------------------------------------------------------------------
Total current assets                  554,126        674,523         660,740
----------------------------------------------------------------------------

Restricted cash - long-term            15,227         21,127           9,089

Vessels and equipment
At cost, less accumulated
 depreciation                       4,168,926      4,178,593       4,348,535
Advances on newbuilding
 contracts and conversion costs       576,173        516,754         395,084
Net investments in direct
 financing leases                      13,725         12,302          11,535
Investment in equity accounted
 joint ventures                       126,835        120,415          77,647
Deferred tax asset                     34,367         33,511          30,050
Other assets                           92,568         95,917          82,341
Goodwill                              129,145        129,145         129,145
----------------------------------------------------------------------------
Total assets                        5,711,092      5,782,287       5,744,166
----------------------------------------------------------------------------
----------------------------------------------------------------------------

LIABILITIES AND EQUITY
Current
Accounts payable                       13,211         28,301          15,899
Accrued liabilities                   155,434        138,896          91,065
Deferred revenues                      61,091         54,431          54,378
Due to affiliates                     112,369         97,438         304,583
Current portion of long-term
 debt                                 528,568        574,575         485,069
Current portion of derivative
 instruments                           50,839         63,924         201,456
Current portion of in-process
 revenue contracts                     12,744         12,744          12,779
Other current liabilities               6,211              -               -
----------------------------------------------------------------------------
Total current liabilities             940,467        970,309       1,165,229
----------------------------------------------------------------------------
Long-term debt                      2,620,283      2,666,656       2,878,805
Derivative instruments                371,216        413,063         221,329
Due to affiliates                     200,000        200,000               -
In-process revenue contracts           53,494         56,706          63,026
Other long-term liabilities           215,265        221,055         192,258
----------------------------------------------------------------------------
Total liabilities                   4,400,725      4,527,789       4,520,647
----------------------------------------------------------------------------

Redeemable non-controlling
 interest                               3,292          2,367           3,173
Convertible Preferred Units           270,402        268,277         252,498

Equity
Limited partners - common units       697,102        645,259         629,264
Limited partners - preferred
 units                                266,925        266,925         266,925
General Partner                        18,937         17,879          17,608
Warrants                               13,797         13,797               -
Accumulated other comprehensive
 (loss) income                        (17,009)       (19,191)            696
Non-controlling interests              56,921         59,185          53,355
----------------------------------------------------------------------------
Total equity                        1,036,673        983,854         967,848
----------------------------------------------------------------------------
Total liabilities and total
 equity                             5,711,092      5,782,287       5,744,166
----------------------------------------------------------------------------
----------------------------------------------------------------------------

Teekay Offshore Partners L.P.

Consolidated Statements of Cash Flows

(in thousands of U.S. Dollars)



----------------------------------------------------------------------------
                                                    Nine Months Ended
                                               September 30,  September 30,
                                                        2016        2015(1)
                                                 (unaudited)    (unaudited)
----------------------------------------------------------------------------
Cash and cash equivalents provided by (used
 for)
OPERATING ACTIVITIES
Net (loss) income                                    (51,791)        53,443
Non-cash items:
  Unrealized (gain) loss on derivative
   instruments                                        (4,353)        77,421
  Equity income, net of dividends received of
   $3,472 (2015 - $nil)                              (10,374)        (6,759)
  Depreciation and amortization                      223,138        202,625
  Write-down and (gain) on sale of vessels            43,650         14,353
  Deferred income tax recovery                        (6,013)        (6,399)
  Amortization of in-process revenue contracts        (9,567)        (9,533)
  Unrealized foreign currency exchange loss
   and other                                          43,446        (84,622)
  Change in non-cash working capital items
   related to operating activities                    68,277         51,300
  Expenditures for dry docking                       (22,343)        (8,485)
----------------------------------------------------------------------------
Net operating cash flow                              274,070        283,344
----------------------------------------------------------------------------
FINANCING ACTIVITIES
Proceeds from long-term debt                         283,828        547,707
Scheduled repayments of long-term debt              (314,653)      (251,646)
Prepayments of long-term debt                       (197,776)       (83,606)
Debt issuance costs                                  (10,988)       (20,222)
Decrease (increase) in restricted cash                13,890         (2,590)
Purchase of Teekay Knarr AS and Knarr L.L.C
 from Teekay Corporation (net of cash acquired
 of $14.2 million)                                         -       (112,710)
Proceeds from issuance of common units               124,879          9,336
Proceeds from issuance of preferred units and
 warrants                                            100,000        375,000
Expenses relating to equity offerings                 (5,911)        (4,469)
Cash distributions paid by the Partnership           (61,827)      (176,592)
Cash distributions paid by subsidiaries to
 non-controlling interests                            (4,610)       (13,480)
Equity contribution from joint venture
 partners                                                750          5,500
Settlement of contingent consideration
 liability                                                 -         (3,303)
Other                                                      -            873
----------------------------------------------------------------------------
Net financing cash flow                              (72,418)       269,798
----------------------------------------------------------------------------
INVESTING ACTIVITIES
Net expenditures for vessels and equipment,
 including advances on newbuilding contracts
 and conversion costs                               (238,349)      (563,260)
Proceeds from sale of vessels and equipment           55,450          8,918
Repayment from joint ventures                              -          5,225
Direct financing lease (investments) payments
 received                                             (1,481)         3,639
Investment in equity accounted joint ventures        (52,873)        (8,744)
----------------------------------------------------------------------------
Net investing cash flow                             (237,253)      (554,222)
----------------------------------------------------------------------------
Decrease in cash and cash equivalents                (35,601)        (1,080)
Cash and cash equivalents, beginning of the
 period                                              258,473        252,138
----------------------------------------------------------------------------
Cash and cash equivalents, end of the period         222,872        251,058
----------------------------------------------------------------------------
----------------------------------------------------------------------------

(1) In accordance with GAAP, the Consolidated Statement of Cash Flows for
the nine months ended September 30, 2015 includes the cash flows relating to
the Knarr FPSO unit Dropdown Predecessor for the period from March 9, 2015
to June 30, 2015, when the vessel was under the common control of Teekay
Corporation, but prior to its acquisition by the Partnership.

Teekay Offshore Partners L.P.

Appendix A - Reconciliation of Non-GAAP Financial Measures

Specific Items Affecting Net Income (Loss)

(in thousands of U.S. Dollars)



----------------------------------------------------------------------------
                                                    Three Months Ended
                                               September 30,  September 30,
                                                        2016           2015
                                                 (unaudited)    (unaudited)
----------------------------------------------------------------------------
Net income (loss) - GAAP basis                        50,861        (51,293)
Adjustments:
  Net income (loss) attributable to non-
   controlling interests                              (3,161)        (3,446)
----------------------------------------------------------------------------
Net income (loss) attributable to the partners
 and preferred unitholders                            47,700        (54,739)
----------------------------------------------------------------------------
Add (subtract) specific items affecting net
 income (loss) :
  Foreign currency exchange (gains) losses (1)        (4,147)         7,417
  Unrealized (gains) losses on derivative
   instruments (2)                                   (36,989)        56,838
  Realized loss on swap termination                        -         10,876
  Deferred income tax recovery relating to
   Norwegian tax structure (3)                             -         (5,834)
  Pre-operational costs (4)                            1,869          1,923
  Business development fees, restructuring
   charge and other (5)                                1,262         14,513
  Non-controlling interests' share of items
   above (6)                                             309          1,058
----------------------------------------------------------------------------
Total adjustments                                    (37,696)        86,791
----------------------------------------------------------------------------
Adjusted net income attributable to the
 partners and preferred unitholders                   10,004         32,052
----------------------------------------------------------------------------
----------------------------------------------------------------------------

(1) Foreign currency exchange (gains) losses primarily relate to the
Partnership's revaluation of all foreign currency-denominated monetary
assets and liabilities based on the prevailing exchange rate at the end of
each reporting period and unrealized gains or losses related to the
Partnership's cross currency swaps related to the Partnership's NOK bonds
and excludes the realized gains and losses relating to the cross currency
swaps.
(2) Reflects the unrealized (gains) losses due to changes in the mark-to-
market value of interest rate swaps and foreign exchange forward contracts
that are not designated as hedges for accounting purposes, hedge
ineffectiveness from derivative instruments designated as hedges for
accounting purposes, the unrealized mark-to-market value of the interest
rate swaps within the Cidade de Itajai FPSO joint venture and hedge
ineffectiveness within the Libra FPSO equity accounted joint venture.
(3) Reflects the increase in the deferred income tax asset for one of the
Partnership's Norwegian tax structures.
(4) Reflects depreciation and amortization expense and vessel operating
expenses relating to the Petrojarl I FPSO unit while undergoing conversion
and realized losses (gains) on foreign currency forward contracts relating
to upgrade costs on the Petrojarl I FPSO unit and the conversion costs on
the Gina Krog FSO unit.
(5) Other items for the three months ended September 30, 2016 include a $0.8
million restructuring charge relating to the reorganization within the
Partnership's FPSO segment and $0.5 million relating to a write-off of UMS
newbuilding fees previously capitalized. Other items for the three months
ended September 30, 2015 include one-time business development fees of $13.9
million paid to Teekay Corporation relating to the purchases of the Knarr
FPSO unit, the six towage vessels, and the Arendal Spirit UMS, a write-down
of inventory asset, and seafarer redundancy costs.
(6) Items affecting net income (loss) include amounts attributable to the
Partnership's consolidated non-wholly-owned subsidiaries. Each item
affecting net income (loss) is analyzed to determine whether any of the
amounts originated from a consolidated non-wholly-owned subsidiary. Each
amount that originates from a consolidated non-wholly-owned subsidiary is
multiplied by the non-controlling interests' percentage share in this
subsidiary to arrive at the non-controlling interests' share of the amount.
The amount identified as "non-controlling interests' share of items above"
in the table above is the cumulative amount of the non-controlling
interests' proportionate share of items affecting net income (loss) listed
in the table.

Teekay Offshore Partners L.P.

Appendix B - Reconciliation of Non-GAAP Financial Measures

Distributable Cash Flow

(in thousands of U.S. Dollars, except per unit and per unit data)



----------------------------------------------------------------------------
                                                    Three Months Ended
                                                              September 30,
                                                        2016           2015
                                                 (unaudited)    (unaudited)
----------------------------------------------------------------------------

Net income (loss)                                     50,861        (51,293)
Add (subtract):
  Depreciation and amortization                       74,159         72,827
  Vessel and business acquisition costs (1)                -         13,920
  Realized loss on termination of interest
   rate swap                                               -         10,876
  Partnership's share of equity accounted
   joint venture's distributable
  cash flow net of estimated maintenance
   capital expenditures (2)                            4,818          4,434
  Distributions relating to equity financing
   of newbuildings
  and conversion costs                                 4,571          6,994
  Amortization of non-cash portion of revenue
   contracts                                          (4,032)        (4,041)
  Equity (income) loss from joint ventures            (4,937)         7,052
  Distributions relating to preferred units          (12,386)       (10,573)
  Estimated maintenance capital expenditures
   (3)                                               (33,233)       (38,739)
  Unrealized (gains) losses on derivative
   instruments (4)                                   (35,518)        46,305
  Foreign currency exchange and other, net            (6,481)         5,801
----------------------------------------------------------------------------
Distributable cash flow before non-controlling
 interests                                            37,822         63,563
  Non-controlling interests' share of DCF             (6,042)        (4,721)
----------------------------------------------------------------------------
Distributable Cash Flow                               31,780         58,842
Amount attributable to the General Partner              (321)        (8,407)
----------------------------------------------------------------------------
Limited partners' Distributable Cash Flow             31,459         50,435
Weighted-average number of common units
 outstanding                                     139,057,659    102,009,737
----------------------------------------------------------------------------
Distributable Cash Flow per limited partner
 unit                                                   0.23           0.49
----------------------------------------------------------------------------
----------------------------------------------------------------------------

(1) See footnote (5) of Appendix A included in this release for further
details.
(2) Estimated maintenance capital expenditures relating to the Partnership's
equity accounted joint venture for the three months ended September 30, 2016
and 2015 were $1.0 million.
(3) Effective January 1, 2016, the Partnership changed the estimated useful
life of its shuttle tankers that are 17 years of age or older and the
shuttle component of its shuttle tankers from 25 years to 20 years. This
resulted in an increase in estimated maintenance capital expenditures of
$3.1 million for the three months ended September 30, 2016.
Estimated maintenance capital expenditures for the three months ended
September 30, 2016 also includes $7.0 million cash compensation received
from the shipyard in connection with the delayed delivery of the ALP Striker
in September 2016.
(4) Derivative instruments include interest rate swaps and foreign exchange
forward contracts.

Teekay Offshore Partners L.P.

Appendix C - Supplemental Segment Information

(in thousands of U.S. Dollars)



----------------------------------------------------------------------------
                                    Three Months Ended September 30, 2016
                                                 (unaudited)
                                              Shuttle
                                      FPSO     Tanker        FSO        UMS
                                   Segment    Segment    Segment    Segment
----------------------------------------------------------------------------

Revenues                           121,294    128,482     14,251     13,395
Voyage expenses                          -    (18,898)       (96)         -
Vessel operating expenses          (42,353)   (33,062)    (6,056)    (8,331)
Time-charter hire expenses               -    (14,723)         -          -
Depreciation and amortization      (37,180)   (30,166)    (2,205)    (1,647)
General and administrative         (10,235)    (1,147)      (230)    (2,640)
Restructuring charge                  (597)      (205)         -          -
----------------------------------------------------------------------------
Income (loss) from vessel
 operations                         30,929     30,281      5,664        777
----------------------------------------------------------------------------
----------------------------------------------------------------------------

----------------------------------------------------------------------------
                                    Three Months Ended September 30, 2015
                                                 (unaudited)
                                              Shuttle
                                      FPSO     Tanker        FSO        UMS
                                   Segment    Segment    Segment    Segment
----------------------------------------------------------------------------

Revenues                           137,888    131,381     14,234     11,737
Voyage expenses                          -    (22,844)      (217)         -
Vessel operating expenses          (47,542)   (28,814)    (6,511)    (5,976)
Time-charter hire expenses               -    (18,893)         -          -
Depreciation and amortization      (38,051)   (25,362)    (3,295)    (1,677)
General and administrative (1)     (17,600)    (4,162)      (183)    (2,558)
Restructuring charge                     -       (157)         -          -
----------------------------------------------------------------------------
Income (loss) from vessel
 operations                         34,695     31,149      4,028      1,526
----------------------------------------------------------------------------
----------------------------------------------------------------------------


---------------------------------------------------------------------
                                  Three Months Ended September 30,
                                                2016
                                             (unaudited)
                                             Conventional
                                    Towage         Tanker
                                   Segment        Segment      Total
---------------------------------------------------------------------

Revenues                             5,345          3,531    286,298
Voyage expenses                     (2,440)           (61)   (21,495)
Vessel operating expenses           (4,206)             -    (94,008)
Time-charter hire expenses               -         (4,171)   (18,894)
Depreciation and amortization       (2,961)             -    (74,159)
General and administrative            (859)           (90)   (15,201)
Restructuring charge                     -              -       (802)
---------------------------------------------------------------------
Income (loss) from vessel
 operations                         (5,121)          (791)    61,739
---------------------------------------------------------------------
---------------------------------------------------------------------

---------------------------------------------------------------------
                                  Three Months Ended September 30,
                                                2015
                                             (unaudited)
                                             Conventional
                                    Towage         Tanker
                                   Segment        Segment      Total
---------------------------------------------------------------------

Revenues                            10,808          8,006    314,054
Voyage expenses                     (4,340)          (765)   (28,166)
Vessel operating expenses           (4,709)        (1,620)   (95,172)
Time-charter hire expenses               -              -    (18,893)
Depreciation and amortization       (2,766)        (1,676)   (72,827)
General and administrative (1)      (2,670)          (148)   (27,321)
Restructuring charge                     -              -       (157)
---------------------------------------------------------------------
Income (loss) from vessel
 operations                         (3,677)         3,797     71,518
---------------------------------------------------------------------
---------------------------------------------------------------------

(1) General and administrative expenses for the three months ended September
30, 2015 includes business development fees of $13.9 million.

Teekay Offshore Partners L.P.

Appendix D - Reconciliation of Non-GAAP Financial Measures

Cash Flow From (Used For) Vessel Operations From Consolidated Vessels

(in thousands of U.S. Dollars)



----------------------------------------------------------------------------
                                    Three Months Ended September 30, 2016
                                                 (unaudited)
                                               Shuttle
                                       FPSO     Tanker        FSO        UMS
                                    Segment    Segment    Segment    Segment
----------------------------------------------------------------------------
Income (loss) from vessel
 operations
(See Appendix C)                     30,929     30,281      5,664        777
Depreciation and amortization        37,180     30,166      2,205      1,647
Realized (losses) gains from the
 settlements of non-designated
 foreign exchange forward
 contracts                           (1,013)      (702)         -          -
Amortization of non-cash portion
 of revenue contracts                (4,032)         -          -          -
Falcon Spirit revenue accounted
 for as direct financing lease            -          -       (640)         -
Falcon Spirit cash flow from
 time-charter contracts                   -          -      2,202          -
----------------------------------------------------------------------------
Cash flow from (used for) vessel
 operations from consolidated
 vessels                             63,064     59,745      9,431      2,424
----------------------------------------------------------------------------
----------------------------------------------------------------------------



----------------------------------------------------------------------
                                   Three Months Ended September 30,
                                                 2016
                                              (unaudited)
                                              Conventional
                                     Towage         Tanker
                                    Segment        Segment      Total
----------------------------------------------------------------------
Income (loss) from vessel
 operations
(See Appendix C)                     (5,121)          (791)    61,739
Depreciation and amortization         2,961              -     74,159
Realized (losses) gains from the
 settlements of non-designated
 foreign exchange forward
 contracts                               74              -     (1,641)
Amortization of non-cash portion
 of revenue contracts                     -              -     (4,032)
Falcon Spirit revenue accounted
 for as direct financing lease            -              -       (640)
Falcon Spirit cash flow from
 time-charter contracts                   -              -      2,202
----------------------------------------------------------------------
Cash flow from (used for) vessel
 operations from consolidated
 vessels                             (2,086)          (791)   131,787
----------------------------------------------------------------------
----------------------------------------------------------------------

----------------------------------------------------------------------------
                                      Three Months Ended September 30, 2015
                                                   (unaudited)
                                                Shuttle
                                         FPSO    Tanker       FSO        UMS
                                      Segment   Segment   Segment    Segment
----------------------------------------------------------------------------
Income (loss) from vessel operations
(See Appendix C)                       34,695    31,149     4,028      1,526
Depreciation and amortization          38,051    25,362     3,295      1,677
Realized losses from the settlements
 of non-designated foreign exchange
 forward contracts                     (1,443)   (2,195)        -          -
Amortization of non-cash portion of
 revenue contracts                     (4,041)        -         -          -
Falcon Spirit revenue accounted for
 as direct financing lease                  -         -      (896)         -
Falcon Spirit cash flow from time-
 charter contracts                          -         -     2,177          -
----------------------------------------------------------------------------
Cash flow from (used for) vessel
 operations from consolidated
 vessels                               67,262    54,316     8,604      3,203
----------------------------------------------------------------------------
----------------------------------------------------------------------------


----------------------------------------------------------------------
                                     Three Months Ended September 30,
                                                   2015
                                               (unaudited)
                                                Conventional
                                       Towage         Tanker
                                      Segment        Segment    Total
----------------------------------------------------------------------
Income (loss) from vessel operations
(See Appendix C)                       (3,677)         3,797   71,518
Depreciation and amortization           2,766          1,676   72,827
Realized losses from the settlements
 of non-designated foreign exchange
 forward contracts                          -              -   (3,638)
Amortization of non-cash portion of
 revenue contracts                          -              -   (4,041)
Falcon Spirit revenue accounted for
 as direct financing lease                  -              -     (896)
Falcon Spirit cash flow from time-
 charter contracts                          -              -    2,177
----------------------------------------------------------------------
Cash flow from (used for) vessel
 operations from consolidated
 vessels                                 (911)         5,473  137,947
----------------------------------------------------------------------
----------------------------------------------------------------------

Teekay Offshore Partners L.P.

Appendix E - Reconciliation of Non-GAAP Financial Measures

Cash Flow From Vessel Operations From Equity Accounted Vessels

(in thousands of U.S. Dollars)



----------------------------------------------------------------------------
                            Three Months Ended        Three Months Ended
                            September 30, 2016        September 30, 2015
                               (unaudited)               (unaudited)
                                    Partnership's             Partnership's
                            At 100%           50%     At 100%           50%
----------------------------------------------------------------------------
Revenues                     20,065        10,033      19,692         9,846
Vessel and other
 operating expenses          (5,264)       (2,632)     (6,205)       (3,103)
Depreciation and
 amortization                (4,408)       (2,204)     (4,221)       (2,111)
General and
 administrative                   -             -           4             2
Loss on sale of asset             -             -        (579)         (290)
----------------------------------------------------------------------------
Income from vessel
 operations of equity
 accounted vessels           10,393         5,197       8,691         4,344
Net interest expense         (1,872)         (936)     (1,763)         (882)
Realized and unrealized
 gains (losses) on
 derivative instruments
 (1)                          1,785           893     (20,151)      (10,076)
Foreign currency
 exchange loss                 (237)         (119)       (705)         (352)
----------------------------------------------------------------------------
Total other items              (324)         (162)    (22,619)      (11,310)
Net income (loss) /
 equity income (loss) of
 equity accounted
 vessels before income
 tax expense                 10,069         5,035     (13,928)       (6,966)
Income tax expense             (195)          (98)       (171)          (86)
----------------------------------------------------------------------------
Net income (loss) /
 equity income (loss) of
 equity accounted
 vessels                      9,874         4,937     (14,099)       (7,052)
----------------------------------------------------------------------------
----------------------------------------------------------------------------

Income from vessel
 operations of equity
 accounted vessels           10,393         5,197       8,691         4,344
Depreciation and
 amortization                 4,408         2,204       4,221         2,111
Write-down of equipment           -             -         579           290
----------------------------------------------------------------------------
Cash flow from vessel
 operations from equity
 accounted vessels           14,801         7,401      13,491         6,745
----------------------------------------------------------------------------
----------------------------------------------------------------------------

(1) Realized and unrealized gains (losses) on derivative instruments for the
three months ended September 30, 2016 and 2015 include total unrealized
gains of $2.7 million ($1.3 million at the Partnership's 50% share) and
unrealized losses of $19.0 million ($9.5 million at the Partnership's 50%
share), respectively, related to interest rate swaps for the Cidade de
Itajai FPSO unit and the Libra FPSO conversion project.

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: the Partnership's expectations for its fourth quarter 2016 distributable cash flow; the timing of start-up and the voyage requirements of the new CoA; the effect of the new CoA on the Partnership's future cash flows, including the Partnership's fleet utilization; the fundamentals in the shuttle tanker market; and the Partnership's timing of delivery and costs of various newbuildings and conversion projects, including potential delays and additional costs on the Petrojarl I FPSO and the outcome of associated discussions with the charterer, shipyard and lenders. 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: timing of the start-up of the CoA contract to service the Glen Lyon FPSO unit in the North Sea; vessel operations and oil production volumes; significant changes in oil prices; variations in expected levels of field maintenance; increased operating expenses; different-than-expected levels of oil production in the North Sea, Brazil and East Coast of Canada offshore fields; potential early termination of contracts; shipyard delivery or vessel conversion and upgrade delays and cost overruns; changes in exploration, production and storage of offshore oil and gas, either generally or in particular regions that would impact expected future growth; delays in the commencement of charter contracts; the inability of the Partnership to negotiate acceptable terms with the charterer, shipyard and lenders related to the delay of the Petrojarl I FPSO; and other factors discussed in Teekay Offshore's filings from time to time with the SEC, including its Report on Form 20-F for the fiscal year ended December 31, 2015. The Partnership 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 Partnership's expectations with respect thereto or any change in events, conditions or circumstances on which any such statement is based.

Contacts:
For Investor Relations enquiries contact:
Ryan Hamilton
+1 (604) 609-6442
www.teekay.com

Source: Teekay Offshore Partners L.P.



Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

Press Releases

Related Entities

Dividend, Earnings, Definitive Agreement