Annual report pursuant to Section 13 and 15(d)

Debt

v3.20.4
Debt
12 Months Ended
Dec. 31, 2020
Debt Disclosure [Abstract]  
Debt DEBT
 
As of December 31, 2020 and 2019, our debt consisted of the following (in millions): 
December 31,
2020 2019
Long-term debt:
SPL — 4.200% to 6.25% senior secured notes due between 2022 and 2037 and working capital facility (“2020 SPL Working Capital Facility”)
$ 13,650  $ 13,650 
Cheniere Partners 4.500% to 5.625% senior notes due between 2025 and 2029 and credit facilities (“2019 CQP Credit Facilities”)
4,100  4,100 
CCH 3.52% to 7.000% senior secured notes due between 2024 and 2039 and CCH Credit Facility
10,217  10,235 
CCH HoldCo II —11.0% Convertible Senior Secured Notes due 2025 (“2025 CCH HoldCo II Convertible Senior Notes”)
—  1,578 
Cheniere 4.625% Senior Secured Notes due 2028 (the “2028 Cheniere Senior Secured Notes”), convertible notes, revolving credit facility (“Cheniere Revolving Credit Facility”) and term loan facility (“Cheniere Term Loan Facility”)
3,145  1,903 
Unamortized premium, discount and debt issuance costs, net (641) (692)
Total long-term debt, net 30,471  30,774 
Current debt:
SPL — $1.2 billion Amended and Restated SPL Working Capital Facility (“2015 SPL Working Capital Facility”)
—  — 
CCH $1.2 billion CCH Working Capital Facility (“CCH Working Capital Facility”) and current portion of CCH Credit Facility
271  — 
Cheniere Marketing — trade finance facilities
—  — 
Cheniere — current portion of 4.875% Convertible Unsecured Notes due 2021 (“2021 Cheniere Convertible Unsecured Notes”)
104 — 
Unamortized premium, discount and debt issuance costs, net (3) — 
Total current debt 372  — 
Total debt, net $ 30,843  $ 30,774 

Below is a schedule of future principal payments that we are obligated to make, based on current construction schedules, on our outstanding debt at December 31, 2020 (in millions):
Years Ending December 31, Principal Payments
2021 $ 747 
2022 1,089 
2023 1,749 
2024 5,556 
2025 5,023 
Thereafter 17,323 
Total $ 31,487 
Issuances and Repayments

The following table shows the issuances and repayments of long-term debt during the year ended December 31, 2020 (in millions):
Issuances and Long-Term Borrowings Principal Amount Issued
SPL — 4.500% Senior Secured Notes due 2030 (the “2030 SPL Senior Notes”) (1)
$ 2,000 
CCH — 3.52% Senior Secured Notes due 2039 (the “3.52% CCH Senior Secured Notes”) (2)
769 
Cheniere — 2028 Cheniere Senior Secured Notes (3)
2,000 
Cheniere — Cheniere Term Loan Facility
2,323 
Cheniere — Cheniere Revolving Credit Facility
455 
Year Ended December 31, 2020 total
$ 7,547 
Repayments, Redemptions and Repurchases Amount Repaid/Redeemed/Repurchased
SPL — 5.625% Senior Secured Notes due 2021 (the “2021 SPL Senior Notes”) (1)
$ (2,000)
CCH HoldCo II — 2025 CCH HoldCo II Convertible Senior Notes (3)
(1,578)
CCH — CCH Credit Facility (2)
(656)
Cheniere — 2021 Cheniere Convertible Unsecured Notes (3)
(844)
Cheniere — Cheniere Term Loan Facility (3)
(2,175)
Cheniere — Cheniere Revolving Credit Facility
(455)
Year Ended December 31, 2020 total $ (7,708)
(1)Proceeds of the 2030 SPL Senior Notes, along with available cash, were used to redeem all of SPL’s outstanding 2021 SPL Senior Notes, resulting in the recognition of debt extinguishment costs of $43 million for the year ended December 31, 2020 relating to the payment of early redemption fees and write off of unamortized debt premium and issuance costs.
(2)Proceeds of the 3.52% CCH Senior Secured Notes were used to repay a portion of the outstanding borrowings under the CCH Credit Facility, pay costs associated with certain interest rate derivative instruments that were settled and pay certain fees, costs and expenses incurred in connection with these transactions. The repayment of the CCH Credit Facility resulted in the recognition of debt extinguishment costs of $9 million for the year ended December 31, 2020 relating to the write off of unamortized debt discounts and issuance costs.
(3)Proceeds of the 2028 Cheniere Senior Secured Notes, along with $200 million in available cash, were used to prepay approximately $2.1 billion of the outstanding indebtedness of the Cheniere Term Loan Facility, resulting in the recognition of debt extinguishment costs of $16 million for the year ended December 31, 2020. The borrowings under the Cheniere Term Loan Facility, which was entered into in June 2020 with available commitments of $2.62 billion and subsequently increased to $2.695 billion in July 2020, were used to (1) redeem the outstanding principal amount of the 2025 CCH HoldCo II Convertible Senior Notes remaining after the redemption of an aggregate outstanding principal amount of $300 million with available cash in March 2020, including paid-in-kind interest, with cash at a price of $1,080 per $1,000 principal amount, (2) repurchase $844 million in aggregate principal amount of outstanding 2021 Cheniere Convertible Unsecured Notes, including paid-in-kind interest, at individually negotiated prices from a small number of investors and (3) pay the related fees and expenses. The redemption of the 2025 CCH HoldCo II Convertible Senior Notes and the repurchase of the 2021 Cheniere Convertible Unsecured Notes resulted in the recognition of debt extinguishment costs of $149 million and a reduction in equity associated with reacquisition of the embedded conversion option of $10 million.
Credit Facilities and Delayed Draw Term Loan

Below is a summary of our credit facilities and delayed draw term loan outstanding as of December 31, 2020 (in millions):
2020 SPL Working Capital Facility (1) 2019 CQP Credit Facilities CCH Credit Facility (2) CCH Working Capital Facility Cheniere Revolving Credit Facility Cheniere Term Loan Facility (3)
Original facility size $ 1,200  $ 1,500  $ 8,404  $ 350  $ 750  $ 2,620 
Incremental commitments —  —  1,566  850  500  75 
Less:
Outstanding balance —  —  2,627  140  —  148 
Commitments prepaid or terminated —  750  7,343  —  —  2,175 
Letters of credit issued 413  —  —  293  124  — 
Available commitment $ 787  $ 750  $ —  $ 767  $ 1,126  $ 372 
Priority ranking Senior secured Senior secured Senior secured Senior secured Senior secured Senior secured
Interest rate on available balance
LIBOR plus 1.125% - 1.750% or base rate plus 0.125% - 0.750%
LIBOR plus 1.25% - 2.125% or base rate plus 0.25% - 1.125%
LIBOR plus 1.75% or base rate plus 0.75%
LIBOR plus 1.25% - 1.75% or base rate plus 0.25% - 0.75%
LIBOR plus 1.75% - 2.50% or base rate plus 0.75% - 1.50%
(4)
Weighted average interest rate of outstanding balance n/a n/a 1.90% 1.40% n/a 2.15%
Maturity date March 19, 2025 May 29, 2024 June 30, 2024 June 29, 2023 December 13, 2022 June 18, 2023
(1)The 2020 SPL Working Capital Facility contains customary conditions precedent for extensions of credit, as well as customary affirmative and negative covenants. SPL pays a commitment fee equal to an annual rate of 0.1% to 0.3% (depending on the then-current rating of SPL), which accrues on the daily amount of the total commitment less the sum of (1) the outstanding principal amount of loans, (2) letters of credit issued and (3) the outstanding principal amount of swing line loans.
(2)We prepaid $656 million of outstanding borrowings under the CCH Credit Facility during the year ended December 31, 2020 using proceeds from the issuance of the 3.52% CCH Senior Secured Notes.
(3)Borrowings under the Cheniere Term Loan Facility are subject to customary conditions precedent. The remaining commitments under the Cheniere Term Loan Facility are expected to be used to repay and/or repurchase a portion of the remaining principal amount of the 2021 Cheniere Convertible Unsecured Notes and for the payment of related fees and expenses. We pay a commitment fee equal to 30% of the margin for LIBOR loans multiplied by the average daily amount of undrawn commitments. If the Cheniere Term Loan Facility is still outstanding on the first anniversary of the Closing Date, as defined by the credit agreement, we will pay duration fees in an amount equal to 0.25% of the aggregate amount of commitments as of July 10, 2020, which was the date the loans were first borrowed under the Cheniere Term Loan Facility (the “Payment Date”). Furthermore, if the Cheniere Term Loan Facility is still outstanding on the second anniversary of the Closing Date, as defined by the credit agreement, we will pay 0.50% of the aggregate amount of commitments as of the Payment Date. Annual administrative fees must also be paid to the administrative agent for the Cheniere Term Loan Facility. Subject to customary exceptions, we are required to make mandatory prepayments with respect to the Cheniere Term Loan Facility using the net proceeds of certain events on a pro rata basis and on terms consistent with required prepayments under the Cheniere Revolving Credit Facility.
(4)LIBOR plus (1) 2.00% to 2.75% per annum in the first year, (2) 2.50% to 3.25% per annum in the second year and (3) 3.00% to 3.75% per annum in the third year until maturity, or base rate plus (1) 1.00% to 1.75% per annum in the first year, (2) 1.50% to 2.25% per annum in the second year and (3) 2.00% to 2.75% per annum in the third year until maturity.
Convertible Notes

Below is a summary of our convertible notes outstanding as of December 31, 2020 (in millions):
2021 Cheniere Convertible Unsecured Notes (1) 2045 Cheniere Convertible Senior Notes
Aggregate original principal $ 1,000  $ 625 
Add: interest paid-in-kind 320  — 
Less: aggregate principal redeemed (844) — 
Aggregate remaining principal $ 476  $ 625 
Debt component, net of discount and debt issuance costs $ 470  $ 317 
Equity component $ 201  $ 194 
Interest payment method Paid-in-kind Cash
Conversion by us (2) —  (3)
Conversion by holders (2) (4) (5)
Conversion basis Cash and/or stock Cash and/or stock
Conversion value in excess of principal $ —  $ — 
Maturity date May 28, 2021 March 15, 2045
Contractual interest rate 4.875  % 4.25  %
Effective interest rate (6) 8.1  % 9.4  %
Remaining debt discount and debt issuance costs amortization period (7) 0.4 years 24.2 years
(1)$372 million of the 2021 Cheniere Convertible Unsecured Notes is categorized as long-term debt because the remaining available commitments under the Cheniere Term Loan Facility are expected to be used to repay and/or repurchase a portion of the remaining outstanding principal amount of the 2021 Cheniere Convertible Unsecured Notes.
(2)Conversion is subject to various limitations and conditions.
(3)Redeemable at any time at a redemption price payable in cash equal to the accreted amount of the $625 million aggregate principal amount of 4.25% Convertible Senior Notes due 2045 (the “2045 Cheniere Convertible Senior Notes”) to be redeemed, plus accrued and unpaid interest, if any, to such redemption date.
(4)Initially convertible at $93.64 (subject to adjustment upon the occurrence of certain specified events), provided that the closing price of our common stock is greater than or equal to the conversion price on the conversion date.
(5)Prior to December 15, 2044, convertible only under certain circumstances as specified in the indenture; thereafter, holders may convert their notes regardless of these circumstances. The conversion rate will initially equal 7.2265 shares of our common stock per $1,000 principal amount of the 2045 Cheniere Convertible Senior Notes, which corresponds to an initial conversion price of approximately $138.38 per share of our common stock (subject to adjustment upon the occurrence of certain specified events).
(6)Rate to accrete the discounted carrying value of the convertible notes to the face value over the remaining amortization period.
(7)We amortize any debt discount and debt issuance costs using the effective interest over the period through contractual maturity.

Restrictive Debt Covenants

The indentures governing our senior notes and other agreements underlying our debt contain customary terms and events of default and certain covenants that, among other things, may limit us, our subsidiaries’ and its restricted subsidiaries’ ability to make certain investments or pay dividends or distributions.

As of December 31, 2020, each of our issuers was in compliance with all covenants related to their respective debt agreements.
Interest Expense

Total interest expense, net of capitalized interest, including interest expense related to our convertible notes, consisted of the following (in millions):
  Year Ended December 31,
2020 2019 2018
Interest cost on convertible notes:
Interest per contractual rate $ 152  $ 256  $ 237 
Amortization of debt discount 45  40  35 
Amortization of debt issuance costs 12 
Total interest cost related to convertible notes 205  308  281 
Interest cost on debt and finance leases excluding convertible notes 1,568  1,538  1,397 
Total interest cost 1,773  1,846  1,678 
Capitalized interest (248) (414) (803)
Total interest expense, net of capitalized interest $ 1,525  $ 1,432  $ 875 

Fair Value Disclosures

The following table shows the carrying amount and estimated fair value of our debt (in millions):
  December 31, 2020 December 31, 2019
  Carrying
Amount
Estimated
Fair Value
Carrying
Amount
Estimated
Fair Value
Senior notes Level 2 (1)
$ 24,700  $ 27,897  $ 22,700  $ 24,650 
Senior notes Level 3 (2)
2,771  3,423  2,002  2,259 
Credit facilities (3) 2,915  2,915  3,283  3,283 
2021 Cheniere Convertible Unsecured Notes (2) 476  480  1,278  1,312 
2025 CCH HoldCo II Convertible Senior Notes (2) —  —  1,578  1,807 
2045 Cheniere Convertible Senior Notes (4) 625  496  625  498 
(1)The Level 2 estimated fair value was based on quotes obtained from broker-dealers or market makers of these senior notes and other similar instruments.
(2)The Level 3 estimated fair value was calculated based on inputs that are observable in the market or that could be derived from, or corroborated with, observable market data, including our stock price and interest rates based on debt issued by parties with comparable credit ratings to us and inputs that are not observable in the market. 
(3)The Level 3 estimated fair value approximates the principal amount because the interest rates are variable and reflective of market rates and the debt may be repaid, in full or in part, at any time without penalty.
(4)The Level 1 estimated fair value was based on unadjusted quoted prices in active markets for identical liabilities that we had the ability to access at the measurement date.