Annual report pursuant to Section 13 and 15(d)

Derivative Instruments (Tables)

v3.25.0.1
Derivative Instruments (Tables)
 12 Months Ended
Dec. 31, 2024
Derivative Instruments and Hedging Activities Disclosures [Line Items]  
Fair Value of Derivative Assets and Liabilities
The following table shows the fair value of our derivative instruments that are required to be measured at fair value on a recurring basis, distinguished by the fair value hierarchy levels prescribed by GAAP (in millions):
Fair Value Measurements as of
December 31, 2024 December 31, 2023
Quoted Prices in Active Markets
(Level 1)		 Significant Other Observable Inputs
(Level 2)		 Significant Unobservable Inputs
(Level 3)		 Total Quoted Prices in Active Markets
(Level 1)		 Significant Other Observable Inputs
(Level 2)		 Significant Unobservable Inputs
(Level 3)		 Total
Liquefaction Supply Derivatives asset (liability)
 $ —  $ 59  $ (801) $ (742) $ 25  $ 36  $ (2,178) $ (2,117)
LNG Trading Derivatives asset (liability)
 —  17  —  17  30  (20) —  10 
FX Derivatives asset (liability)
 —  16  —  16  —  (17) —  (17)
Fair Value Measurement Inputs and Valuation Techniques The following table includes quantitative information for the unobservable inputs for the Level 3 Liquefaction Supply Derivatives as of December 31, 2024:
Net Fair Value Liability
(in millions)
 Valuation Approach Significant Unobservable Input Range of Significant Unobservable Inputs / Weighted Average (1)
Liquefaction Supply Derivatives $(801) Market approach incorporating present value techniques
Henry Hub basis spread
$(2.005) - $1.144 / $(0.069)
Option pricing model
International LNG pricing spread, relative to Henry Hub (2)
90% - 410% / 197%
(1)Unobservable inputs were weighted by the relative fair value of the instruments.
(2)Spread contemplates U.S. dollar-denominated pricing.
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation
The following table shows the changes in the fair value of the Level 3 Liquefaction Supply Derivatives (in millions):
Year Ended December 31,
2024
2023
 2022
Balance, beginning of period $ (2,178) $ (9,924) $ (4,036)
Realized and change in fair value gains (losses) included in net income (1):
Included in cost of sales, existing deals (2) 716  5,685  (5,120)
Included in cost of sales, new deals (3) 22  15  (1,373)
Purchases and settlements:
Purchases (4) —  —  — 
Settlements (5) 639  2,045  605 
Transfers out of level 3 (6) —  1  — 
Balance, end of period $ (801) $ (2,178) $ (9,924)
Favorable (unfavorable) changes in fair value relating to instruments still held at the end of the period
 $ 738  $ 5,700  $ (6,493)
(1)Does not include the realized value associated with derivative instruments that settle through physical delivery, as settlement is equal to the contractually fixed price from trade date multiplied by contractual volume.  See settlements line item in this table.
(2)Impact to earnings on deals that existed at the beginning of the period and continue to exist at the end of the period.
(3)Impact to earnings on deals that were entered into during the reporting period and continue to exist at the end of the period.
(4)Includes any day one gain (loss) recognized during the reporting period on deals that were entered into during the reporting period which continue to exist at the end of the period.
(5)Roll-off in the current period of amounts recognized in our Consolidated Balance Sheets at the end of the previous period due to settlement of the underlying instruments in the current period.
(6)Transferred out of Level 3 as a result of observable market for the underlying natural gas purchase agreements.
Fair Value of Derivative Instruments by Balance Sheet Location
The following table shows the fair value and location of our derivative instruments on our Consolidated Balance Sheets (in millions):
December 31, 2024
Liquefaction Supply Derivatives
LNG Trading Derivatives
FX Derivatives
 Total
Consolidated Balance Sheets Location
Current derivative assets $ 105  $ 32  $ 18  $ 155 
Derivative assets 1,903  —  —  1,903 
Total derivative assets 2,008  32  18  2,058 
Current derivative liabilities (885) (15) (2) (902)
Derivative liabilities (1,865) —  —  (1,865)
Total derivative liabilities (2,750) (15) (2) (2,767)
Derivative asset (liability), net $ (742) $ 17  $ 16  $ (709)
December 31, 2023
Liquefaction Supply Derivatives
LNG Trading Derivatives
FX Derivatives
 Total
Consolidated Balance Sheets Location
Current derivative assets $ 49  $ 92  $ —  $ 141 
Derivative assets 863  —  —  863 
Total derivative assets 912  92  —  1,004 
Current derivative liabilities (651) (82) (17) (750)
Derivative liabilities (2,378) —  —  (2,378)
Total derivative liabilities (3,029) (82) (17) (3,128)
Derivative asset (liability), net $ (2,117) $ 10  $ (17) $ (2,124)
Derivative Net Presentation on Consolidated Balance Sheets
The following table reconciles the fair value of our derivative assets and liabilities on a gross basis, by contract, to net amounts as presented on our Consolidated Balance Sheets after offsetting for any balances with the same counterparty under master netting arrangements or other relevant netting criteria under GAAP that are met (in millions):
Liquefaction Supply Derivatives
LNG Trading Derivatives
FX Derivatives
As of December 31, 2024
Gross assets $ 3,064  $ 42  $ 25 
Offsetting amounts (1,056) (10) (7)
Net assets (1) $ 2,008  $ 32  $ 18 
Gross liabilities $ (2,790) $ (16) $ (3)
Offsetting amounts 40  1  1 
Net liabilities (2) $ (2,750) $ (15) $ (2)
As of December 31, 2023
Gross assets $ 1,272  $ 94  $ — 
Offsetting amounts (360) (2) — 
Net assets (1) $ 912  $ 92  $ — 
Gross liabilities $ (3,095) $ (110) $ (17)
Offsetting amounts 66  28  — 
Net liabilities (2) $ (3,029) $ (82) $ (17)
(1)Includes current and non-current derivative assets of $155 million and $1,903 million, respectively, as of December 31, 2024 and $141 million and $863 million, respectively, as of December 31, 2023.
(2)Includes current and non-current derivative liabilities of $902 million and $1,865 million, respectively, as of December 31, 2024 and $750 million and $2,378 million, respectively, as of December 31, 2023.
Derivative Liability, Subject to Master Netting Offset, Collateral
The table below shows the collateral balances that are recorded within margin deposits and not netted on our Consolidated Balance Sheets (in millions):
Year Ended December 31,
2024 2023
Liquefaction Supply Derivatives $ 18  $ 3 
LNG Trading Derivatives 110  15 
Commodity Derivatives [Member]  
Derivative Instruments and Hedging Activities Disclosures [Line Items]  
Schedule of Notional Amounts of Outstanding Derivative Positions
The following table shows the notional amounts of our Commodity Derivatives:
December 31, 2024 December 31, 2023
Liquefaction Supply Derivatives (1) LNG Trading Derivatives Liquefaction Supply Derivatives (1) LNG Trading Derivatives
Notional amount, net (in TBtu) 12,503  (8) 14,019  49 
(1)Inclusive of amounts under contracts with unsatisfied contractual conditions and exclusive of extension options that were uncertain to be taken as of both December 31, 2024 and 2023.
Derivative Instruments, Gain (Loss)
The following table shows the effect and location of our Commodity Derivatives recorded on our Consolidated Statements of Operations (in millions):
Gain (Loss) Recognized in Consolidated Statements of Operations
Consolidated Statements of Operations Location (1)
 Year Ended December 31,
2024 2023 2022
LNG Trading Derivatives LNG revenues $ (111) $ 139  $ (387)
LNG Trading Derivatives Cost of sales (2) (132) (2)
Liquefaction Supply Derivatives (2) LNG revenues (3) (5) 2 
Liquefaction Supply Derivatives (2) Cost of sales 1,390  7,912  (6,203)
(1)Fair value fluctuations associated with activities of our Commodity Derivatives are classified and presented consistently with the item economically hedged and the nature and intent of the derivative instrument.
(2)Does not include the realized value associated with the Liquefaction Supply Derivatives that settle through physical delivery.
FX Derivatives [Member]  
Derivative Instruments and Hedging Activities Disclosures [Line Items]  
Derivative Instruments, Gain (Loss)
The following table shows the effect and location of our FX Derivatives recorded on our Consolidated Statements of Operations (in millions):
Gain (Loss) Recognized in Consolidated Statements of Operations
Consolidated Statements of Operations Location Year Ended December 31,
2024 2023 2022
FX Derivatives
 LNG revenues $ 41  $ (24) $ 57