XML 57 R8.htm IDEA: XBRL DOCUMENT v3.4.0.3
Consolidated Statement of Changes in Total Equity - USD ($)
$ in Thousands
Total
Redeemable Non-controlling Interest [Member]
Common Stock [Member]
TOTAL EQUITY Common Stock and Additional Paid-in Capital [Member]
TOTAL EQUITY Retained Earnings [Member]
TOTAL EQUITY Accumulated Other Comprehensive Loss [Member]
TOTAL EQUITY Non-controlling Interests [Member]
Beginning Balance at Dec. 31, 2012 $ 3,191,474 $ 28,815   $ 681,933 $ 648,224 $ (14,768) $ 1,876,085
Beginning Balance, Shares at Dec. 31, 2012     69,704,000        
Net (loss) income 35,480       (114,738)   150,218
Reclassification of redeemable non-controlling interest in net income 6,391 (6,391)         6,391
Other comprehensive income (loss) (2,271)         (2,421) 150
Dividends declared (353,414) (5,860)     (90,273)   (263,141)
Reinvested dividends 8     8      
Reinvested dividends, Shares     1,000        
Exercise of stock options (note 12) $ 27,219     27,219      
Exercise of stock options (note 12),Shares 1,039,000   1,324,000        
Repurchase of Common Stock (note 12) $ (12,000)     (2,722) (9,278)    
Repurchase of Common Stock (note 12),Shares     (300,000)        
Employee stock compensation (note 12) 7,322     7,322      
Dilution gains losses on public offerings of Teekay Offshore, Teekay Tankers, Teekay LNG and share issuances of Teekay Offshore (note 5) 36,703       36,703    
Excess of purchase price over the carrying value upon acquisition of Variable Interest Entity (note 3f) (35,421)       (35,421)    
Additions to non-controlling interest from share and unit issuances of subsidiaries and other 301,559           301,559
Ending Balance at Dec. 31, 2013 3,203,050 16,564   713,760 435,217 (17,189) 2,071,262
Ending Balance, Shares at Dec. 31, 2013     70,729,000        
Net (loss) income 124,002       (54,757)   178,759
Reclassification of redeemable non-controlling interest in net income (7,777) 7,777         (7,777)
Other comprehensive income (loss) (12,155)         (11,109) (1,046)
Dividends declared (456,706) (11,499)     (93,021)   (363,685)
Reinvested dividends 6     6      
Reinvested dividends, Shares     1,000        
Exercise of stock options (note 12) $ 55,165     55,165      
Exercise of stock options (note 12),Shares 1,528,000   1,771,000        
Employee stock compensation (note 12) $ 1,828     1,828      
Dilution gains losses on public offerings of Teekay Offshore, Teekay Tankers, Teekay LNG and share issuances of Teekay Offshore (note 5) 68,428       68,428    
Additions to non-controlling interest from share and unit issuances of subsidiaries and other 412,792           412,792
Ending Balance at Dec. 31, 2014 $ 3,388,633 12,842   770,759 355,867 (28,298) 2,290,305
Ending Balance, Shares at Dec. 31, 2014 72,500,502   72,501,000        
Net (loss) income $ 405,460       82,151   323,309
Reclassification of redeemable non-controlling interest in net income (13,280) 13,280         (13,280)
Other comprehensive income (loss) 13,407         13,407  
Dividends declared (480,460) (20,201)     (126,391)   (354,069)
Reinvested dividends 10     10      
Reinvested dividends, Shares     1,000        
Exercise of stock options (note 12) $ 1,217     1,217      
Exercise of stock options (note 12),Shares 36,000   209,000        
Employee stock compensation (note 12) $ 3,032     3,032      
Dilution gains losses on public offerings of Teekay Offshore, Teekay Tankers, Teekay LNG and share issuances of Teekay Offshore (note 5) (152,729)       (152,729)    
Additions to non-controlling interest from share and unit issuances of subsidiaries and other 535,784 249,750         535,784
Ending Balance at Dec. 31, 2015 $ 3,701,074 $ 255,671   $ 775,018 $ 158,898 $ (14,891) $ 2,782,049
Ending Balance, Shares at Dec. 31, 2015 72,711,371   72,711,000