XML 22 R8.htm IDEA: XBRL DOCUMENT v3.7.0.1
Consolidated Statement of Changes in Total Equity - USD ($)
$ in Thousands
Total
Teekay Corporation [Member]
Convertible Preferred Stock [Member]
General Partner [Member]
General Partner [Member]
Teekay Corporation [Member]
Warrant [Member]
Common Units [Member]
Common Units and Additional Paid-in Capital [Member]
Common Units and Additional Paid-in Capital [Member]
Teekay Corporation [Member]
Preferred Units [Member]
Accumulated Other Comprehensive Income (Loss) [Member]
Non-controlling Interests [Member]
Redeemable Non-controlling Interest [Member]
Beginning balance, units at Dec. 31, 2013     0       85,453,000     6,000,000      
Beginning balance at Dec. 31, 2013 $ 821,341   $ 0 $ 21,242   $ 0   $ 621,002   $ 144,800 $ 0 $ 34,297 $ 16,564
Increase (Decrease) in Partners' Capital [Roll Forward]                          
Net income 9,879     15,658       (19,380)   10,875   2,726 7,777
Cash distributions (214,656)     (19,495)       (184,286)   (10,875)      
Distributions to non-controlling interests (16,440)                     (16,440) (11,499)
Contributions of capital from joint venture partner $ 27,267                     27,267  
Partners' Capital Account, Units, Sold in Public Offering 213,350                        
Indemnification amount | Dropdown Predecessor [Member] $ (6,181)                        
Indemnification amount 6,181     124       6,057          
Partners' Capital Account, Units, Sale of Units             6,918,000            
Partners' Capital Account, Sale of Units 186,125     3,727       182,398          
Distribution of capital to Teekay Corporation related to the equity Investment in Itajai FPSO joint venture (note 11d) (6,082)             (6,082)          
Distribution of capital to Teekay Corporation related to the purchase of Petrojarl I FPSO unit (note 11f) (12,414)     (248)       (12,166)          
Equity based compensation and other 1,652     30       1,622          
Equity based compensation and other, units             15,000            
Other comprehensive income (loss) 0                        
Ending balance at Dec. 31, 2014 802,853   $ 0 21,038   0   589,165   $ 144,800 0 47,850 12,842
Ending balance, units at Dec. 31, 2014     0       92,386,000     6,000,000      
Increase (Decrease) in Partners' Capital [Roll Forward]                          
Net income | Dropdown Predecessor [Member] 10,101                        
Net income 86,863   $ 10,349 16,317       31,205   $ 18,260   10,980 2,931
Cash distributions (250,299)   $ (7,601) (24,197)       (209,177)   $ (16,925)      
Distributions to non-controlling interests (10,975)                     (10,975) (12,600)
Contributions of capital from joint venture partner $ 5,500                     5,500  
Partners' Capital Account, Units, Sold in Public Offering 211,077           211,000     5,000,000      
Indemnification amount | Dropdown Predecessor [Member] $ 0                        
Proceeds from equity offering, net of offering costs (note 16) 124,346     71       3,485   $ 120,790      
Proceeds from equity offering, net of offering costs (note 16), units     10,438,000                    
Partners' Capital Account, Private Placement of Units     $ 249,750                    
Equity based compensation and other 1,865     37       1,829          
Equity based compensation and other, units             28,000            
Other comprehensive income (loss) 696                   696    
Net proceeds from equity offering to Teekay Corporation for purchase of Knarr LLC and Teekay Knarr AS (notes 3 and 11g), units             14,402,000            
Net proceeds from equity offering to Teekay Corporation for purchase of Knarr LLC and Teekay Knarr AS (notes 3 and 11g) 306,122     6,122       300,000          
Purchase of Knarr LLC and Teekay Knarr AS from Teekay Corporation (notes 3 and 11g) | Dropdown Predecessor [Member] (426,117)                        
Purchase of Knarr LLC and Teekay Knarr AS from Teekay Corporation (notes 3 and 11g) (529,437)     (2,066)       (101,254)          
Net change in Teekay Corporation's equity in Dropdown Predecessor (notes 3 and 11g) | Dropdown Predecessor [Member] 416,016                        
Net change in Teekay Corporation's equity in Dropdown Predecessor (notes 3 and 11g) 416,016                        
Contribution of capital from sale of SPT Explorer L.L.C. and Navigator Spirit L.L.C. (notes 11e and 19) 14,297     286       14,011          
Ending balance at Dec. 31, 2015 967,848   $ 252,498 17,608   0   629,264   $ 266,925 696 53,355 3,173
Ending balance, units at Dec. 31, 2015     10,438,000       107,027,000     11,000,000      
Increase (Decrease) in Partners' Capital [Roll Forward]                          
Net income 17,750   $ 24,336 (267)       (12,952)   $ 21,500   9,469 2,389
Cash distributions (67,884)   $ (10,750) (480)       (45,904)   (21,500)      
Distributions to non-controlling interests (9,610)                     (9,610) (4,600)
Contributions of capital from joint venture partner $ 750 $ 3,665     $ 73       $ 3,592     750  
Partners' Capital Account, Units, Sold in Public Offering 5,525,310                        
Indemnification amount | Dropdown Predecessor [Member] $ 0                        
Partners' Capital Account, Units, Sale of Units             27,504,000            
Partners' Capital Account, Sale of Units 144,812     3,058   13,797   127,957          
Proceeds from equity offering, net of offering costs (note 16), units     4,000,000                    
Partners' Capital Account, Private Placement of Units     $ 83,453                    
Equity based compensation and other (289)   1,512 (6)       (283)          
Equity based compensation and other, units             101,000            
Other comprehensive income (loss) (1,500)                   (1,500)    
Payment-in-kind distributions (note 16) 15,239   (12,739) (630)       15,869          
Payment-in-kind distributions (note 16), units             4,558,000            
Conversion of Convertible Preferred Units (note 16) 47,171   (46,429) 889       46,282          
Partners' Capital Account, Exchanges and Conversions 20,644   $ (20,644) 413       20,231          
Conversion of Convertible Preferred Units (note 16), units     1,921,000       8,324,000            
Ending balance at Dec. 31, 2016 $ 1,138,596   $ 271,237 $ 20,658   $ 13,797   $ 784,056   $ 266,925 $ (804) $ 53,964 $ 962
Ending balance, units at Dec. 31, 2016     12,517,000       147,514,000     11,000,000