XML 72 R7.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONSOLIDATED STATEMENTS OF CHANGES IN TOTAL EQUITY (USD $)
Total
USD ($)
TOTAL EQUITY Dropdown Predecessor Equity [Member]
USD ($)
Partners Equity Common Units [Member]
Partners Equity Common [Member]
USD ($)
TOTAL EQUITY Partners' Equity Subordinated Units [Member]
TOTAL EQUITY Partners' Equity Subordinated [Member]
USD ($)
General Partner [Member]
USD ($)
TOTAL EQUITY Non-controlling Interest [Member]
USD ($)
Beginning Balance at Dec. 31, 2009 $ 917,038,000 $ 43,013,000   $ 754,414,000   $ 67,745,000 $ 38,059,000 $ 13,807,000
Beginning balance, units at Dec. 31, 2009     44,973,000   7,367,000      
Net change in parent's equity in Dropdown Predecessor (note 2) 466,000 466,000            
Net income and comprehensive income 92,944,000 2,258,000   75,028,000   3,700,000 8,896,000 3,062,000
Cash distributions (135,514,000)     (118,114,000)   (8,620,000) (8,780,000)  
Equity based compensation 151,000     148,000     3,000  
Additional offering costs related to November 2009 follow-on equity offering (131,000)     (111,000)   (18,000) (2,000)  
Acquisition of Alexander Spirit LLC, Bermuda Spirit LLC and Hamilton Spirit LLCfrom Teekay Corporation (note 12a) (49,376,000) (45,737,000)   (2,471,000)   (1,020,000) (148,000)  
Conversion of subordinated units to common units       61,787,000   (61,787,000)    
Conversion of subordinated units to common units, units     7,367,000   (7,367,000)      
Acquisition of interest rate swap (note 12g) (1,500,000)     (1,470,000)     (30,000)  
Direct equity placement, net of offering costs of $0.1 million (note 16) 50,921,000     49,901,000     1,020,000  
Direct equity placement, net of offering costs (note 16), units     1,713,000          
Purchase of Excalibur and Excelsior Joint Ventures (note 16) 38,324,000     37,309,000     761,000 254,000
Purchase of Excalibur and Excelsior Joint Ventures (note 16), Units     1,053,000          
Ending balance at Dec. 31, 2010 913,323,000     856,421,000     39,779,000 17,123,000
Ending balance, units at Dec. 31, 2010     55,106,000          
Net income and comprehensive income 97,356,000     78,374,000     11,474,000 7,508,000
Cash distributions (159,581,000)     (146,903,000)     (12,477,000) (201,000)
Equity based compensation 95,000     93,000     2,000  
Proceeds from follow-on public offering of units, net of offering costs of $15.0 million and $6.9 million in 2011 and 2012 respectively (note 16) 341,178,000     334,056,000     7,122,000  
Proceeds from follow-on public offering of units, net of offering costs of $15.0 million and $6.9 million in 2011 and 2012 respectively (note 16), units     9,752,000          
Acquisition of Skaugen Multigas Subsidiaries (note 12f) (8,231,000)     (7,852,000)     (379,000)  
Acquisition of equity investment in three and fourth Angola LNG Carriers (note 12i) (46,243,000)     (44,123,000)     (2,120,000)  
Sale of 1% interest in Skaugen LPG and Multigas subsidiaries to General Partner (note 12h) 1,812,000             1,812,000
Ending balance at Dec. 31, 2011 1,139,709,000     1,070,066,000     43,401,000 26,242,000
Ending balance, units at Dec. 31, 2011     64,858,000          
Net income and comprehensive income 139,142,000     102,402,000     21,303,000 15,437,000
Cash distributions (196,294,000)     (175,455,000)     (20,454,000) (385,000)
Re-investment tax credit (note 11) 5,305,000     5,200,000     105,000  
Equity based compensation 34,000     32,000     2,000  
Proceeds from follow-on public offering of units, net of offering costs of $15.0 million and $6.9 million in 2011 and 2012 respectively (note 16) 182,316,000     178,532,000     3,784,000  
Proceeds from follow-on public offering of units, net of offering costs of $15.0 million and $6.9 million in 2011 and 2012 respectively (note 16), units     4,826,000          
Acquisition of equity investment in three and fourth Angola LNG Carriers (note 12i) (15,938,000)     (15,143,000)     (795,000)  
Ending balance at Dec. 31, 2012 $ 1,254,274,000     $ 1,165,634,000     $ 47,346,000 $ 41,294,000
Ending balance, units at Dec. 31, 2012     69,684,000