XML 19 R6.htm IDEA: XBRL DOCUMENT v3.7.0.1
Consolidated Statements of Changes in Equity - USD ($)
shares in Thousands, $ in Thousands
Total
Entities under Common Control [Member]
Common Stock Including Additional Paid in Capital [Member]
Common Stock Including Additional Paid in Capital [Member]
Class A [Member]
Common Stock Including Additional Paid in Capital [Member]
Class B [Member]
Accumulated Deficit [Member]
SPT Explorer LLC And Navigator Spirit LLC [Member]
SPT Explorer LLC And Navigator Spirit LLC [Member]
Entities under Common Control [Member]
SPT Explorer LLC And Navigator Spirit LLC [Member]
Accumulated Deficit [Member]
Beginning Balance at Dec. 31, 2013 $ 300,830 $ 16,158   $ 673,092 $ 125 $ (388,545)      
Beginning Balance, shares (in shares) at Dec. 31, 2013     83,591            
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Net income 60,538 3,396       57,142      
Proceeds from issuance of common stock, net of offering costs (in shares)       24,167          
Proceeds from issuance of Class A common stock, net of offering costs 111,190     $ 111,190          
Value assigned to share issuance to Teekay Corporation for purchase of TTOL (in shares)         4,221        
Value adjustment to share issuance to Teekay Corporation for purchase of TTOL 17,010       $ 17,010        
Purchase of TTOL from Teekay Corporation (6,626)         (6,626)      
Equity contribution from Teekay Corporation 1,267         1,267      
Net change in parent's equity from Entities under Common Control 3,001 3,001              
Dividends declared (10,165)         (10,165)      
Equity-based compensation (in shares)     85            
Equity-based compensation 1,233     1,233          
Ending Balance at Dec. 31, 2014 478,278 22,555   $ 785,515 $ 17,135 (346,927)      
Ending Balance , shares (in shares) at Dec. 31, 2014     112,064            
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Net income 179,635 2,708       176,927      
Proceeds from issuance of common stock, net of offering costs (in shares)       37,201 6,512        
Proceeds from issuance of Class A common stock, net of offering costs 246,032     $ 246,032          
Proceeds from issuance of Class B common stock, net of offering costs 45,500       $ 45,500        
Value adjustment to share issuance to Teekay Corporation for purchase of TTOL (239)         (239)      
Net change in parent's equity from Entities under Common Control 1,928 1,928              
Acquisition of SPT Explorer and Navigator Spirit from Teekay Offshore Partners L.P.             $ (40,502) $ (27,191) $ (13,311)
Dividends declared (33,863)         (33,863)      
Equity-based compensation (in shares)     254            
Equity-based compensation 692     692          
Ending Balance at Dec. 31, 2015 877,461 0   $ 1,032,239 62,635 (217,413)      
Ending Balance , shares (in shares) at Dec. 31, 2015     156,031            
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Net income 62,855 0       62,855      
Proceeds from issuance of common stock, net of offering costs (in shares)       3,020          
Proceeds from issuance of Class A common stock, net of offering costs 7,558     $ 7,558          
Dividends declared (28,122)         (28,122)      
Equity-based compensation (in shares)     253            
Equity-based compensation 872     872          
Ending Balance at Dec. 31, 2016 $ 920,624 $ 0   $ 1,040,669 $ 62,635 $ (182,680)      
Ending Balance , shares (in shares) at Dec. 31, 2016     159,304