Derivative Instruments (Tables)
|
3 Months Ended |
Mar. 31, 2016 |
|---|
| Derivative Instruments and Hedging Activities Disclosures [Line Items] |
|
| Fair Value of Derivative Assets and Liabilities |
The following table (in thousands) shows the fair value of our derivative instruments that are required to be measured at fair value on a recurring basis as of March 31, 2016 and December 31, 2015, which are classified as other current assets, non-current derivative assets, derivative liabilities or non-current derivative liabilities in our Consolidated Balance Sheets.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements as of |
|
March 31, 2016 |
|
December 31, 2015 |
|
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 |
SPL Interest Rate Derivatives liability |
$ |
— |
|
|
$ |
(18,009 |
) |
|
$ |
— |
|
|
$ |
(18,009 |
) |
|
$ |
— |
|
|
$ |
(8,740 |
) |
|
$ |
— |
|
|
$ |
(8,740 |
) |
CQP Interest Rate Derivatives liability |
— |
|
|
(9,490 |
) |
|
— |
|
|
(9,490 |
) |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
CCH Interest Rate Derivatives liability |
— |
|
|
(259,305 |
) |
|
— |
|
|
(259,305 |
) |
|
— |
|
|
(104,999 |
) |
|
— |
|
|
(104,999 |
) |
Liquefaction Supply Derivatives asset (liability) |
— |
|
|
(151 |
) |
|
30,054 |
|
|
29,903 |
|
|
— |
|
|
(25 |
) |
|
32,492 |
|
|
32,467 |
|
LNG Trading Derivatives asset |
— |
|
|
5,814 |
|
|
— |
|
|
5,814 |
|
|
— |
|
|
1,053 |
|
|
— |
|
|
1,053 |
|
Natural Gas Derivatives liability |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(66 |
) |
|
— |
|
|
(66 |
) |
FX Derivatives liability |
— |
|
|
(2,527 |
) |
|
— |
|
|
(2,527 |
) |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
| Fair Value Inputs, Assets, Quantitative Information |
The following table includes quantitative information for the unobservable inputs for our Level 3 Physical Liquefaction Supply Derivatives as of March 31, 2016:
|
|
|
|
|
|
|
|
|
|
|
|
Net Fair Value Asset (in thousands) |
|
Valuation Technique |
|
Significant Unobservable Input |
|
Significant Unobservable Inputs Range |
Physical Liquefaction Supply Derivatives |
|
$30,054 |
|
Income Approach |
|
Basis Spread |
|
$ (0.350) - $0.020 |
|
| Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation |
The following table (in thousands) shows the changes in the fair value of our Level 3 Physical Liquefaction Supply Derivatives during the three months ended March 31, 2016 and 2015:
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, |
|
|
2016 |
|
2015 |
Balance, beginning of period |
|
$ |
32,492 |
|
|
$ |
342 |
|
Realized and mark-to-market losses: |
|
|
|
|
Included in cost of sales (1) |
|
(2,653 |
) |
|
— |
|
Purchases and settlements: |
|
|
|
|
Purchases |
|
215 |
|
|
— |
|
Settlements (1) |
|
— |
|
|
— |
|
Balance, end of period |
|
$ |
30,054 |
|
|
$ |
342 |
|
Change in unrealized gains relating to instruments still held at end of period |
|
$ |
(2,194 |
) |
|
$ |
— |
|
|
|
(1) |
Does not include the decrease in fair value of $0.5 million related to the realized gains capitalized during the three months ended March 31, 2016.
|
|
| Derivative Net Presentation on Consolidated Balance Sheets |
The following table (in thousands) shows the fair value of our derivatives outstanding on a gross and net basis:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Amounts Recognized |
|
Gross Amounts Offset in the Consolidated Balance Sheets |
|
Net Amounts Presented in the Consolidated Balance Sheets |
Offsetting Derivative Assets (Liabilities) |
|
|
|
As of March 31, 2016 |
|
|
|
|
|
|
SPL Interest Rate Derivatives |
|
$ |
(18,009 |
) |
|
$ |
— |
|
|
$ |
(18,009 |
) |
CQP Interest Rate Derivatives |
|
(9,490 |
) |
|
— |
|
|
(9,490 |
) |
CCH Interest Rate Derivatives |
|
(259,304 |
) |
|
— |
|
|
(259,304 |
) |
Liquefaction Supply Derivatives |
|
30,618 |
|
|
(186 |
) |
|
30,432 |
|
Liquefaction Supply Derivatives |
|
(1,668 |
) |
|
1,139 |
|
|
(529 |
) |
LNG Trading Derivatives |
|
15,412 |
|
|
(9,598 |
) |
|
5,814 |
|
FX Derivatives |
|
73 |
|
|
— |
|
|
73 |
|
FX Derivatives |
|
(2,600 |
) |
|
— |
|
|
(2,600 |
) |
As of December 31, 2015 |
|
|
|
|
|
|
|
SPL Interest Rate Derivatives |
|
$ |
(8,740 |
) |
|
$ |
— |
|
|
$ |
(8,740 |
) |
CCH Interest Rate Derivatives |
|
(104,999 |
) |
|
— |
|
|
(104,999 |
) |
Liquefaction Supply Derivatives |
|
33,636 |
|
|
(595 |
) |
|
33,041 |
|
Liquefaction Supply Derivatives |
|
(574 |
) |
|
— |
|
|
(574 |
) |
LNG Trading Derivatives |
|
1,922 |
|
|
(699 |
) |
|
1,223 |
|
LNG Trading Derivatives |
|
(2,826 |
) |
|
2,656 |
|
|
(170 |
) |
Natural Gas Derivatives |
|
188 |
|
|
(254 |
) |
|
(66 |
) |
|
| Interest Rate Derivatives [Member] |
|
| Derivative Instruments and Hedging Activities Disclosures [Line Items] |
|
| Schedule of Notional Amounts of Outstanding Derivative Positions |
As of March 31, 2016, we had the following Interest Rate Derivatives outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Initial Notional Amount |
|
Maximum Notional Amount |
|
Effective Date |
|
Maturity Date |
|
Weighted Average Fixed Interest Rate Paid |
|
Variable Interest Rate Received |
SPL Interest Rate Derivatives |
|
$20.0 million |
|
$628.8 million |
|
August 14, 2012 |
|
July 31, 2019 |
|
1.98 |
% |
|
One-month LIBOR |
CQP Interest Rate Derivatives |
|
$225.0 million |
|
$1.3 billion |
|
March 22, 2016 |
|
February 29, 2020 |
|
1.19 |
% |
|
One-month LIBOR |
CCH Interest Rate Derivatives |
|
$28.8 million |
|
$5.5 billion |
|
May 20, 2015 |
|
May 31, 2022 |
|
2.29 |
% |
|
One-month LIBOR |
|
| Fair Value of Derivative Instruments by Balance Sheet Location |
The following table (in thousands) shows the fair value and location of our Interest Rate Derivatives on our Consolidated Balance Sheets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2016 |
|
December 31, 2015 |
|
|
SPL Interest Rate Derivatives |
|
CQP Interest Rate Derivatives |
|
CCH Interest Rate Derivatives |
|
Total |
|
SPL Interest Rate Derivatives |
|
CQP Interest Rate Derivatives |
|
CCH Interest Rate Derivatives |
|
Total |
Balance Sheet Location |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative liabilities |
|
(6,759 |
) |
|
(4,530 |
) |
|
(36,926 |
) |
|
(48,215 |
) |
|
(5,940 |
) |
|
— |
|
|
(28,559 |
) |
|
(34,499 |
) |
Non-current derivative liabilities |
|
(11,250 |
) |
|
(4,960 |
) |
|
(222,379 |
) |
|
(238,589 |
) |
|
(2,800 |
) |
|
— |
|
|
(76,440 |
) |
|
(79,240 |
) |
Total derivative liabilities |
|
(18,009 |
) |
|
(9,490 |
) |
|
(259,305 |
) |
|
(286,804 |
) |
|
(8,740 |
) |
|
— |
|
|
(104,999 |
) |
|
(113,739 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative liability, net |
|
$ |
(18,009 |
) |
|
$ |
(9,490 |
) |
|
$ |
(259,305 |
) |
|
$ |
(286,804 |
) |
|
$ |
(8,740 |
) |
|
$ |
— |
|
|
$ |
(104,999 |
) |
|
$ |
(113,739 |
) |
|
| Derivative Instruments, Gain (Loss) |
The following table (in thousands) shows the changes in the fair value and settlements of our Interest Rate Derivatives recorded in derivative loss, net on our Consolidated Statements of Operations during the three months ended March 31, 2016 and 2015:
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, |
|
|
2016 |
|
2015 |
SPL Interest Rate Derivatives loss |
|
$ |
(11,278 |
) |
|
$ |
(37,138 |
) |
CQP Interest Rate Derivatives loss |
|
(9,530 |
) |
|
— |
|
CCH Interest Rate Derivatives loss |
|
(160,176 |
) |
|
(89,552 |
) |
|
| Commodity Derivatives [Member] |
|
| Derivative Instruments and Hedging Activities Disclosures [Line Items] |
|
| Fair Value of Derivative Instruments by Balance Sheet Location |
The following table (in thousands) shows the fair value and location of our Commodity Derivatives on our Consolidated Balance Sheets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2016 |
|
December 31, 2015 |
|
Liquefaction Supply Derivatives (1) |
|
LNG Trading Derivatives |
|
Natural Gas Derivatives |
|
Total |
|
Liquefaction Supply Derivatives |
|
LNG Trading Derivatives |
|
Natural Gas Derivatives (2) |
|
Total |
Balance Sheet Location |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other current assets |
$ |
2,222 |
|
|
$ |
4,663 |
|
|
$ |
— |
|
|
$ |
6,885 |
|
|
$ |
2,737 |
|
|
$ |
640 |
|
|
$ |
— |
|
|
$ |
3,377 |
|
Non-current derivative assets |
28,210 |
|
|
1,151 |
|
|
— |
|
|
29,361 |
|
|
30,304 |
|
|
583 |
|
|
— |
|
|
30,887 |
|
Total derivative assets |
30,432 |
|
|
5,814 |
|
|
— |
|
|
36,246 |
|
|
33,041 |
|
|
1,223 |
|
|
— |
|
|
34,264 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative liabilities |
(529 |
) |
|
— |
|
|
— |
|
|
(529 |
) |
|
(490 |
) |
|
(107 |
) |
|
(66 |
) |
|
(663 |
) |
Non-current derivative liabilities |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(84 |
) |
|
(63 |
) |
|
— |
|
|
(147 |
) |
Total derivative liabilities |
(529 |
) |
|
— |
|
|
— |
|
|
(529 |
) |
|
(574 |
) |
|
(170 |
) |
|
(66 |
) |
|
(810 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative asset (liabilities), net |
$ |
29,903 |
|
|
$ |
5,814 |
|
|
$ |
— |
|
|
$ |
35,717 |
|
|
$ |
32,467 |
|
|
$ |
1,053 |
|
|
$ |
(66 |
) |
|
$ |
33,454 |
|
|
|
(1) |
Does not include collateral of $1.5 million deposited for such contracts, which is included in other current assets in our Consolidated Balance Sheet as of March 31, 2016.
|
|
|
(2) |
Does not include collateral of $5.5 million deposited for such contracts, which is included in other current assets in our Consolidated Balance Sheet as of December 31, 2015.
|
|
| Derivative Instruments, Gain (Loss) |
The following table (in thousands) shows the changes in the fair value and settlements and location of our Commodity Derivatives recorded on our Consolidated Statements of Operations during the three months ended March 31, 2016 and 2015:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, |
|
Statement of Operations Location |
|
2016 |
|
2015 |
Liquefaction Supply Derivatives gain |
LNG revenues |
|
$ |
28 |
|
|
$ |
— |
|
Liquefaction Supply Derivatives loss (1) |
Cost of sales |
|
(3,594 |
) |
|
— |
|
LNG Trading Derivatives gain |
LNG revenues |
|
4,762 |
|
|
— |
|
Natural Gas Derivatives loss |
LNG revenues |
|
(5 |
) |
|
(247 |
) |
Natural Gas Derivatives gain |
Operating and maintenance expense |
|
174 |
|
|
754 |
|
(1) Does not include the realized value associated with derivative instruments that settle through physical delivery.
|
| FX Derivatives [Member] |
|
| Derivative Instruments and Hedging Activities Disclosures [Line Items] |
|
| Fair Value of Derivative Instruments by Balance Sheet Location |
The following table (in thousands) shows the fair value and location of our FX Derivatives on our Consolidated Balance Sheets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements as of |
|
Balance Sheet Location |
|
March 31, 2016 |
|
December 31, 2015 |
FX Derivatives |
Other current assets |
|
$ |
73 |
|
|
$ |
— |
|
FX Derivatives |
Derivative liabilities |
|
(1,817 |
) |
|
— |
|
FX Derivatives |
Non-current derivative liabilities |
|
(783 |
) |
|
— |
|
|
| Derivative Instruments, Gain (Loss) |
The following table (in thousands) shows the changes in the fair value of our FX Derivatives recorded on our Consolidated Statements of Operations during the three months ended March 31, 2016 and 2015:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, |
|
|
Statement of Operations Location |
|
2016 |
|
2015 |
FX Derivatives gain |
|
Derivative loss, net |
|
$ |
50 |
|
|
$ |
— |
|
FX Derivatives loss |
|
LNG revenues |
|
(2,600 |
) |
|
— |
|
|