10-Q Filing
Filing Information
| Form Type | 10-Q |
| Accession Number | 0001383650-15-000031 |
| Period End Date | 20150331 |
| Filing Date | 20150430 |
| Fiscal Year | 2015 |
| Fiscal Period | Q1 |
| XBRL Instance | lng-20150331.xml |
Filing Contents
This filing contains the following financial statements:
Balance Sheet
69 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Cash and cash equivalents |
CashAndCashEquivalentsAtCarryingValue
|
$171.46M | USD | Point-in-time |
| Cash and cash equivalents |
CashAndCashEquivalentsAtCarryingValue
|
$325.34M | USD | Point-in-time |
| Cash and cash equivalents |
CashAndCashEquivalentsAtCarryingValue
|
$351.03M | USD | Point-in-time |
| Cash and cash equivalents |
CashAndCashEquivalentsAtCarryingValue
|
$248.83M | USD | Point-in-time |
| Restricted cash and cash equivalents |
RestrictedCashAndCashEquivalentsAtCarryingValue
|
$261.37M | USD | Point-in-time |
| Restricted cash and cash equivalents |
RestrictedCashAndCashEquivalentsAtCarryingValue
|
$195.70M | USD | Point-in-time |
| Accounts receivable |
AccountsReceivableNetCurrent
|
$26.20M | USD | Point-in-time |
| Accounts receivable |
AccountsReceivableNetCurrent
|
$310.00K | USD | Point-in-time |
| Advances to affiliate |
AdvancesToAffiliateCurrent
|
$21.80M | USD | Point-in-time |
| Advances to affiliate |
AdvancesToAffiliateCurrent
|
$27.32M | USD | Point-in-time |
| LNG inventory |
InventoryNet
|
$16.28M | USD | Point-in-time |
| LNG inventory |
InventoryNet
|
$4.29M | USD | Point-in-time |
| Prepaid expenses and other |
PrepaidExpenseAndOtherAssetsCurrent
|
$10.12M | USD | Point-in-time |
| Prepaid expenses and other |
PrepaidExpenseAndOtherAssetsCurrent
|
$6.41M | USD | Point-in-time |
| Otheraffiliate |
OtherCurrentAssetsRelatedParty
|
$3.65M | USD | Point-in-time |
| Otheraffiliate |
OtherCurrentAssetsRelatedParty
|
$5.20M | USD | Point-in-time |
| Total current assets |
AssetsCurrent
|
$486.52M | USD | Point-in-time |
| Total current assets |
AssetsCurrent
|
$512.43M | USD | Point-in-time |
| Non-current restricted cash and cash equivalents |
RestrictedCashAndCashEquivalentsNoncurrent
|
$544.47M | USD | Point-in-time |
| General Partner Ownership Interest Percentage |
LimitedLiabilityCompanyLLCOrLimitedPartnershipLPManagingMemberOrGeneralPartnerOwnershipInterest
|
0.02 | pure | 1 Quarter |
| Non-current restricted cash and cash equivalents |
RestrictedCashAndCashEquivalentsNoncurrent
|
$1.85B | USD | Point-in-time |
| General Partner Ownership Interest Percentage |
LimitedLiabilityCompanyLLCOrLimitedPartnershipLPManagingMemberOrGeneralPartnerOwnershipInterest
|
0.02 | pure | 1 Quarter |
| Property, plant and equipment, net |
PropertyPlantAndEquipmentNet
|
$8.98B | USD | Point-in-time |
| General Partners' Capital Account, Units Issued |
GeneralPartnersCapitalAccountUnitsIssued
|
6.89M | shares | Point-in-time |
| Property, plant and equipment, net |
PropertyPlantAndEquipmentNet
|
$9.53B | USD | Point-in-time |
| General Partners' Capital Account, Units Issued |
GeneralPartnersCapitalAccountUnitsIssued
|
6.89M | shares | Point-in-time |
| General partner units outstanding |
GeneralPartnersCapitalAccountUnitsOutstanding
|
6.89M | shares | Point-in-time |
| Debt issuance costs, net |
DeferredFinanceCostsNoncurrentNet
|
$214.45M | USD | Point-in-time |
| General partner units outstanding |
GeneralPartnersCapitalAccountUnitsOutstanding
|
6.89M | shares | Point-in-time |
| Debt issuance costs, net |
DeferredFinanceCostsNoncurrentNet
|
$241.91M | USD | Point-in-time |
| Non-current derivative assets |
DerivativeAssetsNoncurrent
|
$11.74M | USD | Point-in-time |
| Non-current derivative assets |
DerivativeAssetsNoncurrent
|
$472.00K | USD | Point-in-time |
| Other non-current assets |
OtherAssetsNoncurrent
|
$137.19M | USD | Point-in-time |
| Other non-current assets |
OtherAssetsNoncurrent
|
$124.52M | USD | Point-in-time |
| Total assets |
Assets
|
$10.39B | USD | Point-in-time |
| Total assets |
Assets
|
$12.25B | USD | Point-in-time |
| Accounts payable |
AccountsPayableCurrent
|
$8.38M | USD | Point-in-time |
| Accounts payable |
AccountsPayableCurrent
|
$8.60M | USD | Point-in-time |
| Accrued liabilities |
AccruedLiabilitiesCurrent
|
$136.60M | USD | Point-in-time |
| Accrued liabilities |
AccruedLiabilitiesCurrent
|
$204.46M | USD | Point-in-time |
| Due to affiliates |
DueToAffiliateCurrent
|
$19.66M | USD | Point-in-time |
| Due to affiliates |
DueToAffiliateCurrent
|
$17.53M | USD | Point-in-time |
| Deferred revenue |
DeferredRevenueCurrent
|
$26.65M | USD | Point-in-time |
| Deferred revenue |
DeferredRevenueCurrent
|
$26.66M | USD | Point-in-time |
| Derivative liabilities |
DerivativeLiabilitiesCurrent
|
$7.25M | USD | Point-in-time |
| Derivative liabilities |
DerivativeLiabilitiesCurrent
|
$23.25M | USD | Point-in-time |
| Total current liabilities |
LiabilitiesCurrent
|
$214.76M | USD | Point-in-time |
| Total current liabilities |
LiabilitiesCurrent
|
$264.27M | USD | Point-in-time |
| Long-term debt, net |
LongTermDebtNoncurrent
|
$8.99B | USD | Point-in-time |
| Long-term debt, net |
LongTermDebtNoncurrent
|
$10.99B | USD | Point-in-time |
| Non-current deferred revenue |
DeferredRevenueNoncurrent
|
$12.50M | USD | Point-in-time |
| Non-current deferred revenue |
DeferredRevenueNoncurrent
|
$13.50M | USD | Point-in-time |
| Other non-current liabilities |
OtherLiabilitiesNoncurrent
|
$2.45M | USD | Point-in-time |
| Other non-current liabilities |
OtherLiabilitiesNoncurrent
|
$6.94M | USD | Point-in-time |
| Other non-current liabilitiesaffiliate |
OtherNonCurrentLiabilitiesRelatedParty
|
$45.71M | USD | Point-in-time |
| Other non-current liabilitiesaffiliate |
OtherNonCurrentLiabilitiesRelatedParty
|
$34.74M | USD | Point-in-time |
| Commitments and contingencies |
CommitmentsAndContingencies
|
- | USD | Point-in-time |
| Common unitholders interest (57.1 million units issued and outstanding at March 31, 2015 and December 31, 2014) |
CommonUnitholdersEquity
|
$495.60M | USD | Point-in-time |
| Common unitholders interest (57.1 million units issued and outstanding at March 31, 2015 and December 31, 2014) |
CommonUnitholdersEquity
|
$419.41M | USD | Point-in-time |
| Class B unitholders interest (145.3 million units issued and outstanding at March 31, 2015 and December 31, 2014) |
ClassBUnitholdersEquity
|
$-38.22M | USD | Point-in-time |
| Class B unitholders interest (145.3 million units issued and outstanding at March 31, 2015 and December 31, 2014) |
ClassBUnitholdersEquity
|
$-38.22M | USD | Point-in-time |
| Subordinated unitholders interest (135.4 million units issued and outstanding at March 31, 2015 and December 31, 2014) |
SubordinatedUnitholdersEquity
|
$525.24M | USD | Point-in-time |
| Subordinated unitholders interest (135.4 million units issued and outstanding at March 31, 2015 and December 31, 2014) |
SubordinatedUnitholdersEquity
|
$648.41M | USD | Point-in-time |
| General partners interest (2% interest with 6.9 million units issued and outstanding at March 31, 2015 and December 31, 2014) |
GeneralPartnersCapitalAccount
|
$20.86M | USD | Point-in-time |
| General partners interest (2% interest with 6.9 million units issued and outstanding at March 31, 2015 and December 31, 2014) |
GeneralPartnersCapitalAccount
|
$24.93M | USD | Point-in-time |
| Total partners equity |
PartnersCapital
|
$1.13B | USD | Point-in-time |
| Total partners equity |
PartnersCapital
|
$927.30M | USD | Point-in-time |
| Total liabilities and partners equity |
LiabilitiesAndStockholdersEquity
|
$12.25B | USD | Point-in-time |
| Total liabilities and partners equity |
LiabilitiesAndStockholdersEquity
|
$10.39B | USD | Point-in-time |
Income Statement
40 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Revenues |
RevenueFromThirdParties
|
$66.45M | USD | 1 Quarter |
| Revenues |
RevenueFromThirdParties
|
$66.72M | USD | 1 Quarter |
| Revenuesaffiliate |
RevenueFromRelatedParties
|
$812.00K | USD | 1 Quarter |
| Revenuesaffiliate |
RevenueFromRelatedParties
|
$772.00K | USD | 1 Quarter |
| Total revenues |
Revenues
|
$67.53M | USD | 1 Quarter |
| Total revenues |
Revenues
|
$67.22M | USD | 1 Quarter |
| Operating and maintenance expense |
OperatingCostsAndExpenses
|
$31.99M | USD | 1 Quarter |
| Operating and maintenance expense |
OperatingCostsAndExpenses
|
$9.22M | USD | 1 Quarter |
| Operating and maintenance expenseaffiliate |
CostsAndExpensesRelatedParty
|
$4.77M | USD | 1 Quarter |
| Operating and maintenance expenseaffiliate |
CostsAndExpensesRelatedParty
|
$4.43M | USD | 1 Quarter |
| Depreciation expense |
Depreciation
|
$14.88M | USD | 1 Quarter |
| Depreciation expense |
Depreciation
|
$14.32M | USD | 1 Quarter |
| Development expense |
ResearchAndDevelopmentExpense
|
$3.50M | USD | 1 Quarter |
| Development expense |
ResearchAndDevelopmentExpense
|
$1.15M | USD | 1 Quarter |
| Development expenseaffiliate |
ResearchAndDevelopmentExpenseRelatedParties
|
$204.00K | USD | 1 Quarter |
| Development expenseaffiliate |
ResearchAndDevelopmentExpenseRelatedParties
|
$152.00K | USD | 1 Quarter |
| General and administrative expense |
GeneralAndAdministrativeExpense
|
$3.52M | USD | 1 Quarter |
| General and administrative expense |
GeneralAndAdministrativeExpense
|
$3.37M | USD | 1 Quarter |
| General and administrative expenseaffiliate |
RelatedPartyTransactionSellingGeneralAndAdministrativeExpensesFromTransactionsWithRelatedParty
|
$21.60M | USD | 1 Quarter |
| General and administrative expenseaffiliate |
RelatedPartyTransactionSellingGeneralAndAdministrativeExpensesFromTransactionsWithRelatedParty
|
$27.15M | USD | 1 Quarter |
| Total operating costs and expenses |
OperatingExpenses
|
$78.11M | USD | 1 Quarter |
| Total operating costs and expenses |
OperatingExpenses
|
$62.13M | USD | 1 Quarter |
| Income (loss) from operations |
OperatingIncomeLoss
|
$5.09M | USD | 1 Quarter |
| Income (loss) from operations |
OperatingIncomeLoss
|
$-10.58M | USD | 1 Quarter |
| Interest expense, net |
InterestExpense
|
$40.27M | USD | 1 Quarter |
| Interest expense, net |
InterestExpense
|
$42.84M | USD | 1 Quarter |
| Loss on early extinguishment of debt |
GainsLossesOnExtinguishmentOfDebt
|
$-88.99M | USD | 1 Quarter |
| Loss on early extinguishment of debt |
GainsLossesOnExtinguishmentOfDebt
|
- | USD | 1 Quarter |
| Derivative loss, net |
GainLossOnDerivativeInstrumentsNetPretax
|
$-36.38M | USD | 1 Quarter |
| Derivative loss, net |
GainLossOnDerivativeInstrumentsNetPretax
|
$-34.68M | USD | 1 Quarter |
| Other income |
OtherNonoperatingIncomeExpense
|
$132.00K | USD | 1 Quarter |
| Other income |
OtherNonoperatingIncomeExpense
|
$121.00K | USD | 1 Quarter |
| Total other expense |
NonoperatingIncomeExpense
|
$-74.82M | USD | 1 Quarter |
| Total other expense |
NonoperatingIncomeExpense
|
$-168.10M | USD | 1 Quarter |
| Net loss |
NetIncomeLoss
|
$-178.68M | USD | 1 Quarter |
| Net loss |
NetIncomeLoss
|
$-69.73M | USD | 1 Quarter |
| Basic and diluted net loss per common unit |
EarningsPerShareBasicAndDiluted
|
$-0.06 | USD | 1 Quarter |
| Basic and diluted net loss per common unit |
EarningsPerShareBasicAndDiluted
|
$-0.61 | USD | 1 Quarter |
| Weighted average number of common units outstanding used for basic and diluted net loss per common unit calculation |
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
57.08M | shares | 1 Quarter |
| Weighted average number of common units outstanding used for basic and diluted net loss per common unit calculation |
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
57.08M | shares | 1 Quarter |
Cash Flow Statement
66 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Net loss |
NetIncomeLoss
|
$-178.68M | USD | 1 Quarter |
| Net loss |
NetIncomeLoss
|
$-69.73M | USD | 1 Quarter |
| Depreciation expense |
Depreciation
|
$14.88M | USD | 1 Quarter |
| Depreciation expense |
Depreciation
|
$14.32M | USD | 1 Quarter |
| Use of (investment in) restricted cash and cash equivalents for certain operating activities |
IncreaseDecreaseInRestrictedCashForOperatingActivities
|
$-6.24M | USD | 1 Quarter |
| Use of (investment in) restricted cash and cash equivalents for certain operating activities |
IncreaseDecreaseInRestrictedCashForOperatingActivities
|
$22.87M | USD | 1 Quarter |
| Non-cash LNG inventory write-downs |
InventoryWriteDown
|
- | USD | 1 Quarter |
| Non-cash LNG inventory write-downs |
InventoryWriteDown
|
$17.50M | USD | 1 Quarter |
| Amortization of debt issuance costs and discount |
AmortizationOfFinancingCostsAndDiscounts
|
$2.50M | USD | 1 Quarter |
| Amortization of debt issuance costs and discount |
AmortizationOfFinancingCostsAndDiscounts
|
$2.22M | USD | 1 Quarter |
| Total losses on derivatives, net |
UnrealizedGainLossOnDerivatives
|
$-36.38M | USD | 1 Quarter |
| Total losses on derivatives, net |
UnrealizedGainLossOnDerivatives
|
$-34.70M | USD | 1 Quarter |
| Net cash used for settlement of derivative instruments |
GainLossOnSaleOfDerivatives
|
$1.71M | USD | 1 Quarter |
| Net cash used for settlement of derivative instruments |
GainLossOnSaleOfDerivatives
|
$37.02M | USD | 1 Quarter |
| Loss on early extinguishment of debt |
GainsLossesOnExtinguishmentOfDebt
|
$-88.99M | USD | 1 Quarter |
| Loss on early extinguishment of debt |
GainsLossesOnExtinguishmentOfDebt
|
- | USD | 1 Quarter |
| Other |
OtherNoncashIncomeExpense
|
- | USD | 1 Quarter |
| Other |
OtherNoncashIncomeExpense
|
$-2.00K | USD | 1 Quarter |
| Accounts receivable |
IncreaseDecreaseInAccountsReceivable
|
$25.93M | USD | 1 Quarter |
| Accounts receivable |
IncreaseDecreaseInAccountsReceivable
|
$-148.00K | USD | 1 Quarter |
| Accounts receivableaffiliate |
IncreaseDecreaseInAccountsReceivableRelatedParties
|
$-593.00K | USD | 1 Quarter |
| Accounts receivableaffiliate |
IncreaseDecreaseInAccountsReceivableRelatedParties
|
$1.54M | USD | 1 Quarter |
| Accounts payable and accrued liabilities |
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
$47.95M | USD | 1 Quarter |
| Accounts payable and accrued liabilities |
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
$39.26M | USD | 1 Quarter |
| Due to affiliates |
IncreaseDecreaseInDueToAffiliates
|
$3.67M | USD | 1 Quarter |
| Due to affiliates |
IncreaseDecreaseInDueToAffiliates
|
$-3.97M | USD | 1 Quarter |
| Deferred revenue |
IncreaseDecreaseInDeferredRevenue
|
$-1.00M | USD | 1 Quarter |
| Deferred revenue |
IncreaseDecreaseInDeferredRevenue
|
$-871.00K | USD | 1 Quarter |
| Advances to affiliate |
IncreaseDecreaseInAdvancesToAffiliate
|
$-1.88M | USD | 1 Quarter |
| Advances to affiliate |
IncreaseDecreaseInAdvancesToAffiliate
|
$-5.52M | USD | 1 Quarter |
| LNG inventory |
IncreaseDecreaseInInventories
|
$-2.90M | USD | 1 Quarter |
| LNG inventory |
IncreaseDecreaseInInventories
|
$29.49M | USD | 1 Quarter |
| Other, net |
IncreaseDecreaseInOtherOperatingCapitalNet
|
$4.40M | USD | 1 Quarter |
| Other, net |
IncreaseDecreaseInOtherOperatingCapitalNet
|
$5.73M | USD | 1 Quarter |
| Other, netaffiliate |
IncreaseDecreaseInOtherOperatingActivitiesAffiliate
|
$567.00K | USD | 1 Quarter |
| Other, netaffiliate |
IncreaseDecreaseInOtherOperatingActivitiesAffiliate
|
$-10.96M | USD | 1 Quarter |
| Net cash used in operating activities |
NetCashProvidedByUsedInOperatingActivities
|
$-52.42M | USD | 1 Quarter |
| Net cash used in operating activities |
NetCashProvidedByUsedInOperatingActivities
|
$-456.00K | USD | 1 Quarter |
| Property, plant and equipment, net |
PaymentsToAcquirePropertyPlantAndEquipment
|
$542.11M | USD | 1 Quarter |
| Property, plant and equipment, net |
PaymentsToAcquirePropertyPlantAndEquipment
|
$751.81M | USD | 1 Quarter |
| Use of restricted cash and cash equivalents for the acquisition of property, plant and equipment |
IncreaseDecreaseInRestrictedCash
|
$-761.38M | USD | 1 Quarter |
| Use of restricted cash and cash equivalents for the acquisition of property, plant and equipment |
IncreaseDecreaseInRestrictedCash
|
$-572.43M | USD | 1 Quarter |
| Other |
PaymentsForProceedsFromOtherInvestingActivities
|
$10.05M | USD | 1 Quarter |
| Other |
PaymentsForProceedsFromOtherInvestingActivities
|
$30.51M | USD | 1 Quarter |
| Net cash used in investing activities |
NetCashProvidedByUsedInInvestingActivities
|
$-480.00K | USD | 1 Quarter |
| Net cash used in investing activities |
NetCashProvidedByUsedInInvestingActivities
|
$-188.00K | USD | 1 Quarter |
| Proceeds from issuances of long-term debt |
ProceedsFromIssuanceOfLongTermDebt
|
$2.00B | USD | 1 Quarter |
| Proceeds from issuances of long-term debt |
ProceedsFromIssuanceOfLongTermDebt
|
- | USD | 1 Quarter |
| Use of (investment in) restricted cash and cash equivalents |
ProceedsFromRepaymentsOfRestrictedCashFinancingActivities
|
$13.96M | USD | 1 Quarter |
| Use of (investment in) restricted cash and cash equivalents |
ProceedsFromRepaymentsOfRestrictedCashFinancingActivities
|
$-1.95B | USD | 1 Quarter |
| Debt issuance and deferred financing costs |
PaymentsOfDebtIssuanceCosts
|
$50.66M | USD | 1 Quarter |
| Debt issuance and deferred financing costs |
PaymentsOfDebtIssuanceCosts
|
$13.96M | USD | 1 Quarter |
| Distributions to owners |
PaymentsOfCapitalDistribution
|
$24.75M | USD | 1 Quarter |
| Distributions to owners |
PaymentsOfCapitalDistribution
|
$24.75M | USD | 1 Quarter |
| Net cash used in financing activities |
NetCashProvidedByUsedInFinancingActivities
|
$-24.75M | USD | 1 Quarter |
| Net cash used in financing activities |
NetCashProvidedByUsedInFinancingActivities
|
$-24.75M | USD | 1 Quarter |
| Net decrease in cash and cash equivalents |
CashAndCashEquivalentsPeriodIncreaseDecrease
|
$-77.37M | USD | 1 Quarter |
| Net decrease in cash and cash equivalents |
CashAndCashEquivalentsPeriodIncreaseDecrease
|
$-25.69M | USD | 1 Quarter |
| Cash and cash equivalentsbeginning of period |
CashAndCashEquivalentsAtCarryingValue
|
$171.46M | USD | Point-in-time |
| Cash and cash equivalentsbeginning of period |
CashAndCashEquivalentsAtCarryingValue
|
$325.34M | USD | Point-in-time |
| Cash and cash equivalentsbeginning of period |
CashAndCashEquivalentsAtCarryingValue
|
$351.03M | USD | Point-in-time |
| Cash and cash equivalentsbeginning of period |
CashAndCashEquivalentsAtCarryingValue
|
$248.83M | USD | Point-in-time |
| Cash and cash equivalentsend of period |
CashAndCashEquivalentsAtCarryingValue
|
$171.46M | USD | Point-in-time |
| Cash and cash equivalentsend of period |
CashAndCashEquivalentsAtCarryingValue
|
$325.34M | USD | Point-in-time |
| Cash and cash equivalentsend of period |
CashAndCashEquivalentsAtCarryingValue
|
$351.03M | USD | Point-in-time |
| Cash and cash equivalentsend of period |
CashAndCashEquivalentsAtCarryingValue
|
$248.83M | USD | Point-in-time |
Stockholders Equity
11 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Partners' equity, beginning of period |
PartnersCapital
|
$1.13B | USD | Point-in-time |
| Partners' equity, beginning of period |
PartnersCapital
|
$927.30M | USD | Point-in-time |
| General partner units outstanding, beginning of period |
GeneralPartnersCapitalAccountUnitsOutstanding
|
6.89M | shares | Point-in-time |
| General partner units outstanding, beginning of period |
GeneralPartnersCapitalAccountUnitsOutstanding
|
6.89M | shares | Point-in-time |
| Net loss |
NetIncomeLoss
|
$-178.68M | USD | 1 Quarter |
| Net loss |
NetIncomeLoss
|
$-69.73M | USD | 1 Quarter |
| Distributions |
PartnersCapitalAccountDistributions
|
$24.75M | USD | 1 Quarter |
| Partners' equity, end of period |
PartnersCapital
|
$1.13B | USD | Point-in-time |
| Partners' equity, end of period |
PartnersCapital
|
$927.30M | USD | Point-in-time |
| General partner units outstanding, end of period |
GeneralPartnersCapitalAccountUnitsOutstanding
|
6.89M | shares | Point-in-time |
| General partner units outstanding, end of period |
GeneralPartnersCapitalAccountUnitsOutstanding
|
6.89M | shares | Point-in-time |
Data is extracted from SEC EDGAR XBRL filings. Values shown are as reported in the filing.