XML 22 R8.htm IDEA: XBRL DOCUMENT v3.8.0.1
Consolidated Statements of Changes in Total Equity - USD ($)
$ in Thousands
Total
Convertible Preferred Units
Limited Partner
General Partner
Common Units
Limited Partner
Common Units and Additional Paid-in Capital
Limited Partner
Preferred Units
Preferred Partner
Warrants
Accumulated Other Comprehensive Income (Loss)
Non-controlling Interests
Redeemable Non-controlling Interest
Beginning balance (Dropdown Predecessor) at Dec. 31, 2014     $ 0                
Beginning balance at Dec. 31, 2014 $ 802,853 $ 0   $ 21,038   $ 589,165 $ 144,800   $ 0 $ 47,850 $ 12,842
Beginning balance (in units) at Dec. 31, 2014   0     92,386,000   6,000,000        
Increase (Decrease) in Partners' Capital [Roll Forward]                      
Net income (loss) | Dropdown Predecessor     10,101                
Net income (loss) 86,863 $ 10,349   16,317   31,205 $ 18,260     10,980 2,931
Other comprehensive income (loss) 696               696    
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  
Proceeds from equity offering, net of offering costs (note 16) 124,346 $ 249,750 3,600 71   3,485 $ 120,790        
Proceeds from equity offering, net of offering costs (note 16) (in units)   10,438,000     211,077   5,000,000        
Net proceeds from equity offering to Teekay Corporation for purchase of Knarr LLC and Teekay Knarr AS (note 3) 306,122     6,122   300,000          
Net proceeds from equity offering to Teekay Corporation for purchase of Knarr LLC and Teekay Knarr AS (notes 3 and 11g) (in units)         14,402,000            
Purchase of Knarr LLC and Teekay Knarr AS from Teekay Corporation (note 3) | Dropdown Predecessor     (426,117)                
Purchase of Knarr LLC and Teekay Knarr AS from Teekay Corporation (note 3) (529,437)     (2,066)   (101,254)          
Net change in Teekay Corporation's equity in Dropdown Predecessor (note 3) | Dropdown Predecessor     416,016                
Net change in Teekay Corporation's equity in Dropdown Predecessor (note 3) 416,016                    
Contribution of capital from sale of SPT Explorer L.L.C. and Navigator Spirit L.L.C. (notes 3 and 18) 14,297     286   14,011          
Repurchase of Convertible Preferred Units (note 16)     0                
Equity based compensation and other (note 17) 1,866     37   1,829          
Equity based compensation and other (note 17) (in units)         28,000            
Ending balance (Dropdown Predecessor) at Dec. 31, 2015     $ 0                
Ending balance at Dec. 31, 2015 967,848 $ 252,498   17,608   629,264 $ 266,925 $ 0 696 53,355 3,173
Ending balance (in units) at Dec. 31, 2015   10,438,000     107,027,000   11,000,000        
Increase (Decrease) in Partners' Capital [Roll Forward]                      
Net income (loss) 17,750 $ 24,336   (267)   (12,952) $ 21,500     9,469 2,389
Other comprehensive income (loss) (1,500)               (1,500)    
Cash distributions (67,884) (10,750)   (480)   (45,904) (21,500)        
Payment-in-kind distributions (note 16) 15,239 (12,739)   (630)   15,869          
Payment-in-kind distributions (note 16) (in units)     4,558,624   4,558,000            
Distributions to non-controlling interests (9,610)                 (9,610) (4,600)
Contributions of capital from joint venture partner 750                 750  
Contribution of capital from Teekay Corporation (notes 11h and 16) 3,665     73   3,592          
Proceeds from equity offering, net of offering costs (note 16) 144,812 $ 83,453   3,058   127,957   13,797      
Proceeds from equity offering, net of offering costs (note 16) (in units)   4,000,000     27,504,000            
Conversion of Convertible Preferred Units (note 16) 47,171 $ (46,429)   889   46,282          
Conversion of Convertible Preferred Units (note 16) (in units)   1,921,000     8,324,000            
Exchange of Convertible Preferred Units (note 16) 20,644 $ (20,644)   413   20,231          
Repurchase of Convertible Preferred Units (note 16)     $ 0                
Equity based compensation and other (note 17) (289) 1,512   (6)   (283)          
Equity based compensation and other (note 17) (in units)         101,000            
Ending balance at Dec. 31, 2016 1,138,596 $ 271,237   20,658   784,056 $ 266,925 13,797 (804) 53,964 962
Ending balance (in units) at Dec. 31, 2016   12,517,000     147,514,000   11,000,000        
Increase (Decrease) in Partners' Capital [Roll Forward]                      
Net income (loss) (320,060) $ 20,565   (5,770)   (339,501) $ 21,500     3,711 53
Other comprehensive income (loss) 281               281    
Cash distributions (50,388) (10,205)   (31)   (28,857) (21,500)        
Payment-in-kind distributions (note 16) 18,988 (14,022)   (699)   19,687          
Payment-in-kind distributions (note 16) (in units)         6,391,087            
Distributions to non-controlling interests (8,847)                 (8,847) (1,044)
Contributions of capital from joint venture partner 6,000                 6,000  
Contribution of capital from Teekay Corporation (notes 11h and 16) 45,315     873   44,442          
Proceeds from equity offering, net of offering costs (note 16) 625,387     588   504,851   119,948      
Proceeds from equity offering, net of offering costs (note 16) (in units)         256,000,000            
Repurchase of Convertible Preferred Units (note 16) 19,971 $ (269,993) $ (19,637) 383   19,588          
Repurchase of Convertible Preferred Units (note 16) (in units)   (12,517,000)                  
Equity based compensation and other (note 17) (1,715) $ 2,418   (6)   (189)   (1,520)      
Equity based compensation and other (note 17) (in units)         140,000            
Ending balance at Dec. 31, 2017 $ 1,473,528 $ 0   $ 15,996   $ 1,004,077 $ 266,925 $ 132,225 $ (523) $ 54,828 $ (29)
Ending balance (in units) at Dec. 31, 2017   0     410,045,000   11,000,000