XML 23 R8.htm IDEA: XBRL DOCUMENT v3.8.0.1
Consolidated Statement of Changes in Total Equity - USD ($)
$ in Thousands
Total
Redeemable Non-controlling Interest
Common Stock
Common Stock and Additional Paid-in Capital
Retained Earnings (Accumulated Deficit)
Accumulated Other Comprehensive Loss
Non-controlling Interest
Beginning Balance at Dec. 31, 2014 $ 3,388,633     $ 770,759 $ 355,867 $ (28,298) $ 2,290,305
Beginning Balance, Shares at Dec. 31, 2014     72,501,000        
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Net income 405,460       82,151   323,309
Reclassification of redeemable non-controlling interest in net income (13,280)           (13,280)
Other comprehensive income 13,407         13,407 0
Dividends declared (480,460)       (126,391)   (354,069)
Reinvested dividends 10     10      
Reinvested dividends, Shares     1,000        
Exercise of stock options and other (note 12) $ 1,217     1,217      
Exercise of stock options and other (note 12), Shares 36,000   209,000        
Employee stock compensation and other (note 12) $ 3,032     3,032      
Dilution loss on equity issuances of subsidiaries (note 5) (152,729)       (152,729)    
Changes to non-controlling interest from equity contributions and other 535,784           535,784
Ending Balance at Dec. 31, 2015 3,701,074     775,018 158,898 (14,891) 2,782,049
Ending Balance, Shares at Dec. 31, 2015     72,711,000        
Beginning balance at Dec. 31, 2014   $ 12,842          
Redeemable Non-controlling Interest              
Reclassification of redeemable non-controlling interest in net income 13,280            
Dividends declared (20,201)            
Changes to non-controlling interest from equity contributions and other 249,750            
Ending balance at Dec. 31, 2015 255,671            
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Net income 86,664       (123,182)   209,846
Reclassification of redeemable non-controlling interest in net income (25,342)           (25,342)
Other comprehensive income 5,218         3,241 1,977
Dividends declared (138,363)       (17,562)   (120,801)
Reinvested dividends $ 4     4      
Reinvested dividends, Shares     1,000        
Exercise of stock options and other (note 12), Shares 0   102,000        
Employee stock compensation and other (note 12) $ 6,591     6,591      
Equity offerings (note 12) 105,462     105,462      
Equity offerings (note 12), Shares     13,336,000        
Dilution loss on equity issuances of subsidiaries (note 5) 9,732       9,732    
Changes to non-controlling interest from equity contributions and other 338,253       (4,993) 1,047 342,199
Ending Balance at Dec. 31, 2016 $ 4,089,293     887,075 22,893 (10,603) 3,189,928
Ending Balance, Shares at Dec. 31, 2016 86,149,975   86,150,000        
Redeemable Non-controlling Interest              
Reclassification of redeemable non-controlling interest in net income $ 25,342            
Dividends declared (27,058)            
Changes to non-controlling interest from equity contributions and other (4,853)            
Ending balance at Dec. 31, 2016 249,102            
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Net income (529,072)       (163,276)   (365,796)
Reclassification of redeemable non-controlling interest in net income (18,610)           (18,610)
Other comprehensive income 5,347         3,973 1,374
Dividends declared (126,648)       (19,039)   (107,609)
Reinvested dividends $ 4     4      
Reinvested dividends, Shares     1,000        
Exercise of stock options and other (note 12), Shares 3,000   112,000        
Employee stock compensation and other (note 12) $ 6,363     6,363      
Equity offerings (note 12) 25,636     25,636      
Equity offerings (note 12), Shares     2,864,000        
Dilution loss on equity issuances of subsidiaries (note 5) 23,530       23,530    
Impact of deconsolidation of Teekay Offshore (note 3) (881,830)         643 (882,473)
Changes to non-controlling interest from equity contributions and other 285,643         (8) 285,651
Ending Balance at Dec. 31, 2017 $ 2,879,656     $ 919,078 $ (135,892) $ (5,995) $ 2,102,465
Ending Balance, Shares at Dec. 31, 2017 89,127,041   89,127,000        
Redeemable Non-controlling Interest              
Reclassification of redeemable non-controlling interest in net income $ 18,610            
Dividends declared (13,699)            
Impact of deconsolidation of Teekay Offshore (note 3) (255,802)            
Changes to non-controlling interest from equity contributions and other 1,789            
Ending balance at Dec. 31, 2017 $ 0