XML 73 R6.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Statements of Changes in Total Equity (USD $)
In Thousands
Total
USD ($)
TOTAL EQUITY Dropdown Predecessor Equity
USD ($)
TOTAL EQUITY Partners' Equity Common Units
TOTAL EQUITY Partners' Equity Common
USD ($)
TOTAL EQUITY Partners' Equity Subordinated Units
TOTAL EQUITY Partners' Equity Subordinated
USD ($)
TOTAL EQUITY Partners' Equity General Partner
USD ($)
TOTAL EQUITY Non- controlling Interest
USD ($)
Beginning balance at Dec. 31, 2008 $ 808,713     $ 634,212   $ 134,291 $ 37,348 $ 2,862
Beginning balance, units at Dec. 31, 2008     33,338   11,051      
Net change in parent's equity in Dropdown Predecessor (note 2) 37,711 37,711            
Net income and comprehensive income 81,937 5,302   35,108   7,037 5,180 29,310
Cash distributions (114,539)     (87,051)   (20,997) (6,491)  
Proceeds from follow-on public offering of units, net of offering costs of $7.6 and $14.9 million in 2009 and 2011, respectively (note 16) 162,559     159,155     3,404  
Proceeds from follow-on public offering of units, net of offering costs of $7.6 and $14.9 million in 2009 and 2011, respectively (note 16), units, shares     7,951          
Re-investment tax credit (note 11) (4,700)     (3,795)   (813) (92)  
Equity based compensation (361)     (292)   (61) (8)  
Conversion of subordinated units to common units       42,010   (42,010)    
Conversion of subordinated units to common units, units     3,684   (3,684)      
Acquisition of interest rate swap (note 12i) (4,810)     (3,839)   (872) (99)  
Purchase of Teekay Tangguh Borrower LLC from Teekay Corporation (note 12f) (52,494)     (21,678)   (8,952) (1,199) (20,665)
Sale of 1% interest in Kenai LNG Carriers to General Partner (note 12j) and Skaugen LPG and Multigas subsidiaries to General Partner (note 12k) 2,300             2,300
Ending balance at Dec. 31, 2009 917,038 43,013   754,414   67,745 38,059 13,807
Ending balance, units at Dec. 31, 2009     44,973   7,367      
Net change in parent's equity in Dropdown Predecessor (note 2) 466 466            
Net income and comprehensive income 92,944 2,258   75,028   3,700 8,896 3,062
Cash distributions (135,514)     (118,114)   (8,620) (8,780)  
Equity based compensation (151)     (148)     (3)  
Additional offering costs related to November 2009 follow-on equity offering (note 16) (131)     (111)   (18) (2)  
Acquisition of Alexander Spirit LLC, Bermuda Spirit LLC and Hamilton Spirit LLC from Teekay Corporation (note 12a) (49,376) (45,737)   (2,471)   (1,020) (148)  
Conversion of subordinated units to common units       61,787   (61,787)    
Conversion of subordinated units to common units, units     7,367   (7,367)      
Acquisition of interest rate swap (note 12i) (1,500)     (1,470)     (30)  
Direct equity placement, net of offering costs of $0.1 million (note 16) 50,921     49,901     1,020  
Direct equity placement, net of offering costs of $0.1 million (note 16), units     1,713          
Purchase of Excalibur and Excelsior Joint Ventures (notes 16 and 17c) 38,324     37,309     761 254
Purchase of Excalibur and Excelsior Joint Ventures (notes 16 and 17c), units     1,053          
Ending balance at Dec. 31, 2010 913,323     856,421     39,779 17,123
Ending balance, units at Dec. 31, 2010     55,106          
Net income and comprehensive income 97,356     78,374     11,474 7,508
Cash distributions (159,581)     (146,903)     (12,477) (201)
Proceeds from follow-on public offering of units, net of offering costs of $7.6 and $14.9 million in 2009 and 2011, respectively (note 16) 341,178     334,056     7,122  
Proceeds from follow-on public offering of units, net of offering costs of $7.6 and $14.9 million in 2009 and 2011, respectively (note 16), units, shares     9,752          
Equity based compensation 95     93     2  
Acquisition of Skaugen Multigas Subsidiaries (note 12h) (8,231)     (7,852)     (379)  
Acquisition of equity investment in three Angola LNG Carriers (note 12l) (46,243)     (44,123)     (2,120)  
Sale of 1% interest in Kenai LNG Carriers to General Partner (note 12j) and Skaugen LPG and Multigas subsidiaries to General Partner (note 12k) 1,812             1,812
Ending balance at Dec. 31, 2011 $ 1,139,709     $ 1,070,066     $ 43,401 $ 26,242
Ending balance, units at Dec. 31, 2011     64,858