Biggest changeConsequently, we believe we are well positioned to help meet the needs of our international LNG customers to overcome their supply shortages. 32 Table of Contents Results of Operations Year Ended December 31, (in millions, except per unit data) 2022 2021 Variance Revenues LNG revenues $ 11,507 $ 7,639 $ 3,868 LNG revenues—affiliate 4,568 1,472 3,096 LNG revenues—related party — 1 (1) Regasification revenues 1,068 269 799 Other revenues 63 53 10 Total revenues 17,206 9,434 7,772 Operating costs and expenses Cost of sales (excluding items shown separately below) 11,887 5,290 6,597 Cost of sales—affiliate 213 84 129 Cost of sales—related party — 17 (17) Operating and maintenance expense 757 635 122 Operating and maintenance expense—affiliate 166 142 24 Operating and maintenance expense—related party 72 46 26 General and administrative expense 5 9 (4) General and administrative expense—affiliate 92 85 7 Depreciation and amortization expense 634 557 77 Other — 11 (11) Other—affiliate — 1 (1) Total operating costs and expenses 13,826 6,877 6,949 Income from operations 3,380 2,557 823 Other income (expense) Interest expense, net of capitalized interest (870) (831) (39) Loss on modification or extinguishment of debt (33) (101) 68 Other income, net 21 3 18 Other income—affiliate — 2 (2) Total other expense (882) (927) 45 Net income $ 2,498 $ 1,630 $ 868 Basic and diluted net income per common unit $ 3.27 $ 3.00 $ 0.27 Operational volumes loaded and recognized from the Liquefaction Project Year Ended December 31, 2022 2021 Variance LNG volumes loaded and recognized as revenues (in TBtu) (1) 1,520 1,288 232 (1) The year ended December 31, 2021 includes eight TBtu that were loaded at our affiliate’s facility.
Biggest changeConsequently, we believe we are well positioned to help meet the increased demand of our international LNG customers to overcome their supply shortages. 33 Table of Content Results of Operations Year Ended December 31, (in millions, except per unit data) 2023 2022 Variance Revenues LNG revenues $ 6,991 $ 11,507 $ (4,516) LNG revenues—affiliate 2,475 4,568 (2,093) Regasification revenues 135 1,068 (933) Other revenues 63 63 — Total revenues 9,664 17,206 (7,542) Operating costs and expenses Cost of sales (excluding items shown separately below) 2,721 11,887 (9,166) Cost of sales—affiliate 22 213 (191) Operating and maintenance expense 879 757 122 Operating and maintenance expense—affiliate 166 166 — Operating and maintenance expense—related party 62 72 (10) General and administrative expense 10 5 5 General and administrative expense—affiliate 89 92 (3) Depreciation and amortization expense 672 634 38 Other 6 — 6 Other—affiliate 1 — 1 Total operating costs and expenses 4,628 13,826 (9,198) Income from operations 5,036 3,380 1,656 Other income (expense) Interest expense, net of capitalized interest (823) (870) 47 Loss on modification or extinguishment of debt (6) (33) 27 Interest and dividend income 46 21 25 Other income, net 1 — 1 Total other expense (782) (882) 100 Net income $ 4,254 $ 2,498 $ 1,756 Basic and diluted net income per common unit $ 6.95 $ 3.27 $ 3.68 Volumes loaded and recognized from the Liquefaction Project Year Ended December 31, 2023 2022 Variance LNG volumes loaded and recognized as revenues (in TBtu) 1,536 1,520 16 34 Table of Content Net income The increase of $1.8 billion in net income between the years ended December 31, 2023 and 2022 was primarily attributable to the favorable variance of $3.2 billion from changes in fair value and settlements of derivatives.
However, such claims to the assets of the Non-Guarantors would be subordinated to the any claims by the Non-Guarantors’ creditors, including trade creditors.
However, such claims to the assets of the Non-Guarantors would be subordinated to any claims by the Non-Guarantors’ creditors, including trade creditors.
While our IPM agreement is not a revenue contract for accounting purposes, the payment structure for the purchase of natural gas under the IPM agreement generates a take-or-pay style fixed liquefaction fee, assuming that LNG produced from the natural gas feedstock is subsequently sold at a price approximating the global LNG market price paid for the natural gas feedstock purchase.
While our IPM agreement is not a revenue contract for accounting purposes, the payment structure for the purchase of natural gas under the IPM agreement generates a take-or-pay style fixed liquefaction fee, assuming that LNG produced from the natural gas feedstock is subsequently sold at a price approximating the global gas market price paid for the natural gas feedstock purchase.
As further described in the LNG Revenues section above, the pricing structure of our SPA arrangements with our customers incorporates a variable fee per MMBtu of LNG generally equal to 115% of Henry Hub, which is paid upon delivery, thus limiting our net exposure to future increases in natural gas prices.
As further described in the LNG Revenues section above, the pricing structure of our SPA arrangements with our customers often incorporates a variable fee per MMBtu of LNG generally equal to 115% of Henry Hub, which is paid upon delivery, thus limiting our net exposure to future increases in natural gas prices.
In the long term, we expect to meet our cash requirements using operating cash flows and other future potential sources of liquidity, which may include debt offerings by us or our subsidiaries and equity offerings by us. The table below provides a summary of our available liquidity (in millions). Future material sources of liquidity are discussed below.
Additionally, we expect to meet our long term cash requirements by using operating cash flows and other future potential sources of liquidity, which may include debt offerings by us or our subsidiaries and equity offerings by us. The table below provides a summary of our available liquidity (in millions). Future material sources of liquidity are discussed below.
The pricing structure of our SPA arrangements with our customers incorporates a variable fee per MMBtu of LNG generally equal to 115% of Henry Hub, which is paid upon delivery, thus limiting our net exposure to future increases in natural gas prices.
The pricing structure of many of our SPA arrangements with our customers incorporates a variable fee per MMBtu of LNG generally equal to 115% of Henry Hub, which is paid upon delivery, thus limiting our net exposure to future increases in natural gas prices.
This future consideration is in most cases not yet legally due to us and was not reflected on our Consolidated Balance Sheets as of December 31, 2022. In addition, a significant portion of this future consideration is subject to variability as discussed more specifically below. We anticipate that this consideration will be available to meet liquidity needs in the future.
This future consideration is, in most cases, not yet legally due to us and was not reflected on our Consolidated Balance Sheets as of December 31, 2023. In addition, a significant portion of this future consideration is subject to variability as discussed more specifically below. We anticipate that this consideration will be available to meet liquidity needs in the future.
(3) LNG revenues (variable fees, including affiliate) reflect the assumption that customers elect to take delivery of all cargoes made available under the contract. LNG revenues (variable fees, including affiliate) are based on estimated forward prices and basis spreads as of December 31, 2022.
(3) LNG revenues (variable fees, including affiliate) reflect the assumption that customers elect to take delivery of all cargoes made available under the contract. LNG revenues (variable fees, including affiliate) are based on estimated forward prices and basis spreads as of December 31, 2023.
Fixed fees are fees that are due to us regardless of whether a customer exercises their contractual right to not take delivery of an LNG cargo under the contract. Variable fees are receivable only in connection with LNG cargoes that are delivered.
Fixed fees are fees that are due to us regardless of whether a customer exercises, in certain instances, their contractual right to not take delivery of an LNG cargo under the contract. Variable fees are receivable only in connection with LNG cargoes that are delivered.
Because the recognition of derivative instruments at fair value has the effect of recognizing gains or losses relating to future period exposure, and given the significant volumes, long-term duration and volatility in price basis for certain of our derivative contracts, use of derivative instruments may result in continued volatility of our results of operations based on changes in 34 Table of Contents market pricing, counterparty credit risk and other relevant factors that may be outside our control, notwithstanding the operational intent to mitigate risk exposure over time.
Notwithstanding the operational intent to mitigate risk exposure over time, the recognition of derivative instruments at fair value has the effect of recognizing gains or losses relating to future period exposure, and given the significant volumes, long-term duration and volatility in price basis for certain of our derivative contracts, the use of derivative instruments may result in continued volatility of our results of operations based on changes in market pricing, counterparty credit risk and other relevant factors that may be outside of our control.
Our discussion and analysis includes the following subjects: • Overview • Overview of Significant Events • Market Environment • Results of Operations • Liquidity and Capital Resources • Summary of Critical Accounting Estimates • Recent Accounting Standards Overview We are a limited partnership formed by Cheniere to provide clean, secure and affordable LNG to integrated energy companies, utilities and energy trading companies around the world.
Our discussion and analysis includes the following subjects: • Overview • Overview of Significant Events • M arket Environment • Results of Operations • Liquidity and Capital Resources • Summary of Critical Accounting Estimates • Recent Accounting Standards Overview We are a limited partnership formed by Cheniere to provide clean, secure and affordable LNG to integrated energy companies, utilities and energy trading companies around the world.
To ensure that we are able to transport natural gas feedstock to the Sabine Pass LNG Terminal, we have entered into firm pipeline transportation and other agreements to secure firm pipeline transportation capacity from third party pipeline companies.
To ensure that we are able to transport natural gas feedstock to the Sabine Pass LNG Terminal, we have entered into firm pipeline transportation and other agreements to secure firm pipeline transportation capacity from third party interstate and intrastate pipeline companies.
The variable fees under our SPAs were generally sized with the intention to cover the costs of gas purchases and variable transportation and liquefaction fuel to produce the LNG to be sold under each such SPA. In aggregate, the annual fixed fee portion to be paid by the third party SPA customers is approximately $3.4 billion for the Liquefaction Project.
The variable fees under our SPAs were generally sized with the intention to cover the costs of gas purchases, transportation and liquefaction fuel consumed to produce the LNG to be sold under each such SPA. In aggregate, the annual fixed fee portion to be paid by the third party SPA customers is approximately $3.4 billion.
See Note 11 —Debt of our Notes to Consolidated Financial Statements for additional information on our credit facilities and other debt instruments. Our liquidity position subsequent to December 31, 2022 will be driven by future sources of liquidity and future cash requirements as further discussed below under the caption Future Sources and Uses of Liquidity .
See Note 11 —Debt of our Notes to Consolidated Financial Statements for additional information on our credit facilities and other debt instruments. Our liquidity position subsequent to December 31, 2023 will be driven by future sources of liquidity and future cash requirements as further discussed under the caption Future Sources and Uses of Liquidity .
Quantitative and Qualitative Disclosures About Market Risk for further analysis of the sensitivity of the fair value of our derivatives to hypothetical changes in underlying prices. Recent Accounting Standards For a summary of recently issued accounting standards, see Note 3—Summary of Significant Accounting Policies of our Notes to Consolidated Financial Statements. 44 Table of Contents
Quantitative and Qualitative Disclosures About Market Risk for further analysis of the sensitivity of the fair value of our derivatives to hypothetical changes in underlying prices. Recent Accounting Standards For a summary of recently issued accounting standards, see Note 3—Summary of Significant Accounting Policies of our Notes to Consolidated Financial Statements.
Notwithstanding the restrictions noted above, we believe that sufficient flexibility exists to enable each independent capital structure to meet its currently anticipated cash requirements.
Despite the restrictions noted above, we believe that sufficient flexibility exists to enable each independent capital structure to meet its currently anticipated cash requirements.
The CQP Guarantors’ guarantees are full and unconditional, subject to certain release provisions including (1) the sale, disposition or transfer (by merger, consolidation or otherwise) of the capital stock or all or substantially all of the assets of the CQP Guarantors, (2) upon the liquidation or dissolution of a Guarantor, (3) following the release of a Guarantor from its guarantee obligations and (4) upon the legal defeasance or satisfaction and discharge of obligations under the indenture governing the CQP Senior Notes.
The CQP Guarantors’ guarantees are full and unconditional, subject to certain release provisions including (1) the sale, disposition or transfer (by merger, consolidation or otherwise) of the capital stock or all or substantially all of the assets of the CQP Guarantors, (2) upon the liquidation or dissolution of a Guarantor, (3) following the release of a Guarantor from another guarantee that resulted in the creation of its guarantee of the CQP Senior Notes and (4) upon the legal defeasance or satisfaction and discharge of obligations under the indenture governing the CQP Senior Notes.
Discussion of 2020 items and variance drivers between the year ended December 31, 2021 as compared to December 31, 2020 are not included herein and can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our annual report on Form 10-K for t he fiscal year ended December 31, 2021 .
Discussion of 2021 items and variance drivers between the year ended December 31, 2022 as compared to December 31, 2021 are not included herein and can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our annual report on Form 10-K for the fiscal year ended December 31, 2022 .
There is a possibility that the entire guarantee may be set aside, in which case the entire liability may be extinguished. 36 Table of Contents The following tables include summarized financial information of CQP (the “Parent Issuer”), and the CQP Guarantors (together with the Parent Issuer, the “Obligor Group”) on a combined basis.
There is a possibility that the entire guarantee may be set aside, in which case the entire liability may be extinguished. 37 Table of Content The following tables include summarized financial information of CQP (the “Parent Issuer” ), and the CQP Guarantors (together with the Parent Issuer, the “Obligor Group” ) on a combined basis.
We include contracts with unsatisfied conditions precedent if the conditions are currently expected to be met. (3) Pricing of natural gas supply agreements is based on estimated forward prices and basis spreads as of December 31, 2022. Pricing of our IPM agreement is based on global gas market prices less fixed liquefaction fees and certain costs incurred by us.
We include contracts with unsatisfied contractual conditions if the conditions are currently expected to be met. (3) Pricing of natural gas supply agreements is based on estimated forward prices and basis spreads as of December 31, 2023. Pricing of our IPM agreements is based on global gas market prices less fixed liquefaction fees and certain costs incurred by us.
Our long-term customer arrangements form the foundation of our business and provide us with significant, stable, long-term cash flows.
Business and Prop erties , our long-term customer arrangements form the foundation of our business and provide us with significant, stable, long-term cash flows.
Because our general partner has no employees, it relies on subsidiaries of Cheniere to provide the personnel necessary to allow it to meet its management obligations to us, SPLNG, SPL and CTPL. As of December 31, 2022, Cheniere and its subsidiaries had 1,551 full-time employees, including 517 employees who directly supported the Sabine Pass LNG Terminal operations.
Because our general partner has no employees, it relies on subsidiaries of Cheniere to provide the personnel necessary to allow it to meet its management obligations to us, SPLNG, SPL and CTPL. As of December 31, 2023, Cheniere and its subsidiaries had 1,605 full-time employees, including 501 employees who directly supported the Sabine Pass LNG Terminal operations.
As of December 31, 2022, we have secured approximately 84% of the natural gas supply required to support the total forecasted production capacity of the Liquefaction Project during 2023. Natural gas supply secured decreases as a percentage of forecasted production capacity beyond 2023.
As of December 31, 2023, we have secured approximately 77% of the natural gas supply required to support the total forecasted production capacity of the Liquefaction Project during 2024. Natural gas supply secured decreases as a percentage of forecasted production capacity beyond 2024.
Additional Future Cash Requirements for Operations and Capital Expenditures Corporate Activities We rely on our general partner to manage all aspects of the development, construction, operation and maintenance of the Sabine Pass LNG Terminal and the Liquefaction Project and to conduct our business.
Additional Future Cash Requirements for Operations and Capital Expenditures Operational Services We rely on our general partner to manage all aspects of the development, construction, operation and maintenance of the Sabine Pass LNG Terminal and to conduct our business.
Natural gas supply is generally secured on an indexed pricing basis, with title transfer occurring upon receipt of the commodity.
Natural gas supply is generally secured on an indexed pricing basis plus a fixed fee, with title transfer occurring upon receipt of the commodity.
Additionally, we are not aware of any specific adverse direct or indirect effects of the war on our supply chain.
Additionally, we are not aware of any specific adverse direct or indirect effects of the Russia-Ukraine war or the Israel-Hamas war on our supply chain.
The associated losses following the assignment were primarily attributed to SPL’s lower credit risk profile relative to that of CCL Stage III, resulting in a higher derivative liability given reduced risk of SPL’s own nonperformance, and unfavorable shifts in the international forward commodity curve.
The 2022 loss following the assignment was primarily attributed to SPL’s lower credit risk profile relative to that of CCL Stage III, resulting in a higher derivative liability given reduced risk of SPL’s own nonperformance and shifts in the international forward commodity curve.
Capital Expenditures Although we do not currently have any material capital expenditures under executed contracts, we expect to incur ongoing capital expenditures to maintain our facilities and other assets, as well as to optimize our existing assets and purchase new assets that are intended to grow our productive capacity.
Capital Expenditures Although we do not currently have any material capital expenditures under executed contracts, we expect to incur ongoing capital expenditures to maintain our facilities and other assets, as well as to optimize our existing assets and purchase new assets that are intended to grow our productive capacity. See Financially Disciplined Growth section for further discussion.
In addition, SPL’s operating expenses are managed by subsidiaries of Cheniere under affiliate agreements, which may require SPL to advance cash to the respective affiliates, however the cash remains restricted to CQP for operation and construction of the Liquefaction Project; and • SPL is restricted by affirmative and negative covenants included in certain of its debt agreements in its ability to make certain payments, including distributions, unless specific requirements are satisfied.
In addition, SPL’s operating costs are managed by subsidiaries of Cheniere under affiliate agreements, which may require SPL to advance cash to the respective affiliates; and • SPL is restricted by affirmative and negative covenants included in certain of its debt agreements in its ability to make certain payments, including distributions, unless specific requirements are satisfied.
The following table summarizes our estimate of material cash requirements for operations and capital expenditures under executed contracts as of December 31, 2022 (in billions): Estimated Payments Due Under Executed Contracts by Period (1) 2023 2024 - 2027 Thereafter Total Purchase obligations (2): Natural gas supply agreements (3) $ 6.4 $ 12.7 $ 7.3 $ 26.4 Natural gas transportation and storage service agreements (4) 0.3 1.1 2.3 3.7 Other purchase obligations (5) 0.3 0.9 1.2 2.4 Leases (6) — 0.1 0.1 0.2 Total $ 7.0 $ 14.8 $ 10.9 $ 32.7 (1) Agreements in force as of December 31, 2022 that have terms dependent on project milestone dates are based on the estimated dates as of December 31, 2022.
The following table summarizes our estimate of material cash requirements for operations related to our core operations under executed contracts as of December 31, 2023 (in billions): Estimated Payments Due Under Executed Contracts by Period (1) 2024 2025 - 2028 Thereafter Total Purchase obligations (2): Natural gas supply agreements (3) $ 3.5 $ 10.0 $ 5.2 $ 18.7 Natural gas transportation and storage service agreements (4) 0.3 0.9 2.3 3.5 Other purchase obligations (5) 0.2 0.9 1.1 2.2 Leases (6) — 0.1 0.1 0.2 Total $ 4.0 $ 11.9 $ 8.7 $ 24.6 (1) Agreements in force as of December 31, 2023 that have terms dependent on project milestone dates are based on the estimated dates as of December 31, 2023.
The estimated fair value of level 3 derivatives recognized in our Consolidated Balance Sheets as of December 31, 2022 and 2021 amounted to an asset (liability) of $(3.7) billion and $38 million, respectively, consisting entirely of physical liquefaction supply derivatives.
The estimated fair value of level 3 derivatives recognized in our Consolidated Balance Sheets as of December 31, 2023 and 2022 amounted to a liability of $1.7 billion and $3.7 billion, respectively, consisting entirely of physical liquefaction supply derivatives.
Business and Properties, will provide a foundation for additional growth in our business in the future.
Business and Properties, will provide a foundation for additional growth in our portfolio of customer contracts in the future.
See Financially Disciplined Growth section for further discussion. 40 Table of Contents Leases We have entered into leases for the use of tug vessels and land sites. A discussion of our lease obligations can be found in Note 12—Leases of our Notes to Consolidated Financial Statements.
Leases We have entered into leases for the use of tug vessels and land sites. A discussion of our lease obligations can be found in Note 12—Leases of our Notes to Consolidated Financial Statements.
Changes in facts and circumstances or additional information may result in revised estimates, and actual results may differ from these estimates. Management considers the following to be its most critical accounting estimates that involve significant judgment.
Management evaluates its estimates and related assumptions regularly, including those related to the valuation of derivative instruments. Changes in facts and circumstances or additional information may result in revised estimates, and actual results may differ from these estimates. Management considers the following to be its most critical accounting estimates that involve significant judgment.
The following provides a summary of distributions paid by us during the years ended December 31, 2022 and 2021: Total Distribution (in millions) Date Paid Period Covered by Distribution Distribution Per Common Unit Common Units General Partner Units Incentive Distribution Rights November 14, 2022 July 1 - September 30, 2022 $ 1.070 $ 518 $ 15 $ 220 August 12, 2022 April 1 - June 30, 2022 1.060 513 15 215 May 13, 2022 January 1 - March 31, 2022 1.050 508 15 210 February 14, 2022 October 1 - December 31, 2021 0.700 339 8 47 November 12, 2021 July 1 - September 30, 2021 $ 0.680 $ 329 $ 8 $ 39 August 13, 2021 April 1 - June 30, 2021 0.665 322 7 32 May 14, 2021 January 1 - March 31, 2021 0.660 320 7 30 February 12, 2021 October 1 - December 31, 2020 0.655 316 7 27 In addition, Tug Services distributed $12 million and $9 million during the years ended December 31, 2022 and 2021, respectively, to Cheniere Terminals in accordance with their terminal marine service agreement, which is recognized as part of the distributions to the holder of our general partner interest.
All distributions paid to date have been made from accumulated operating surplus. 44 Table of Content The following provides a summary of distributions paid by us during the years ended December 31, 2023 and 2022: Total Distribution (in millions) Date Paid Period Covered by Distribution Distribution Per Common Unit Common Units General Partner Units Incentive Distribution Rights November 14, 2023 July 1 - September 30, 2023 $ 1.030 $ 499 $ 14 $ 201 August 14, 2023 April 1 - June 30, 2023 1.030 499 14 201 May 15, 2023 January 1 - March 31, 2023 1.030 499 14 201 February 14, 2023 October 1 - December 31, 2022 1.070 518 15 220 November 14, 2022 July 1 - September 30, 2022 $ 1.070 $ 518 $ 15 $ 220 August 12, 2022 April 1 - June 30, 2022 1.060 513 15 215 May 13, 2022 January 1 - March 31, 2022 1.050 508 15 210 February 14, 2022 October 1 - December 31, 2021 0.700 339 8 47 In addition, Tug Services distributed $13 million and $12 million during the years ended December 31, 2023 and 2022, respectively, to Cheniere Terminals in accordance with their terminal marine service agreement, which is recognized as part of the distributions to the holder of our general partner interest.
A discussion of revenues under our SPAs can be found in Note 13—Revenues of our Notes to Consolidated Financial Statements. 38 Table of Contents In addition to the third party SPAs discussed above, SPL has executed agreements with Cheniere Marketing under SPAs and letter agreements at a price equal to 115% of Henry Hub plus a fixed fee, except for an SPA associated with an IPM agreement for which pricing is linked to international natural gas prices.
In addition to the third party SPAs discussed above, SPL has executed agreements with Cheniere Marketing under SPAs and letter agreements at a price equal to 115% of Henry Hub plus a fixed fee, except for an SPA associated with an IPM agreement for which pricing is linked to international natural gas prices.
Notwithstanding any arrangements between TotalEnergies and SPL, payments required to be made by TotalEnergies to SPLNG will continue to be made by TotalEnergies to SPLNG in accordance with its TUA.
Notwithstanding any arrangements between TotalEnergies and SPL, payments required to be made by TotalEnergies to SPLNG will continue to be made by TotalEnergies to SPLNG in accordance with its TUA and we continue to recognize the payments received from TotalEnergies as revenue.
Provided below are the changes in fair value from valuation of instruments valued through the use of internal models which incorporate significant unobservable inputs for the years ended December 31, 2022 and 2021 (in millions), which entirely consisted of physical liquefaction supply derivatives.
Such valuations are more susceptible to variability particularly when markets are volatile. Provided below are the changes in fair value from valuation of instruments valued through the use of internal models which incorporate significant unobservable inputs for the years ended December 31, 2023 and 2022 (in millions), which entirely consisted of physical liquefaction supply derivatives.
Under the SPAs, the customers purchase LNG on a free on board (“FOB”) basis for a price consisting of a fixed fee per MMBtu of LNG (a portion of which is subject to annual adjustment for inflation) plus a variable fee per MMBtu of LNG generally equal to 115% of Henry Hub.
Under the SPAs, the customers purchase LNG on an FOB basis (delivered to the customer at the Sabine Pass LNG Terminal) generally for a price consisting of a fixed fee per MMBtu of LNG (a portion of which is subject to annual adjustment for inflation) plus a variable fee per MMBtu of LNG generally equal to 115% of Henry Hub.
Fair Value of Level 3 Physical Liquefaction Supply Derivatives All derivative instruments are recorded at fair value, other than certain derivatives for which we have elected to apply accrual accounting, as described in Note 3 —Summary of Significant Accounting Policies of our Notes to Consolidated Financial Statements.
Fair Value of Level 3 Physical Liquefaction Supply Derivatives All of our derivative instruments are recorded at fair value, as described in Note 3—Summary of Significant Accounting Policies of our Notes to Consolidated Financial Statements.
Revised Capital Allocation Plan In September 2022, the board of directors of Cheniere approved a revised long-term capital allocation plan, which may involve the repayment, redemption or repurchase, on the open market or otherwise, of debt, including senior notes of CQP and SPL.
Capital Allocation Plan In September 2022, the board of directors of Cheniere approved a revised long-term capital allocation plan, which may involve the repayment, redemption or repurchase, on the open market or otherwise, of debt, including senior notes of CQP and SPL. 43 Table of Content Sources and Uses of Cash The following table summarizes the sources and uses of our cash, cash equivalents and restricted cash and cash equivalents (in millions).
Gains and losses on derivative instruments Derivative instruments are utilized to manage our exposure to commodity-related marketing and price risks and are reported at fair value on our Consolidated Financial Statements.
Significant factors affecting our results of operations Below are significant factors that affect our results of operations. Gains and losses on derivative instruments Derivative instruments are utilized to manage our exposure to commodity-related marketing and price risks and are reported at fair value on our Consolidated Financial Statements.
Despite the global impacts of the Russia / Ukraine war, we do not believe we have significant exposure to adverse direct or indirect impacts of the war, as we do not conduct business in Russia and refrain from business dealings with Russian entities.
LNG capacity in 2023, and we anticipate that a portion of these contracts will support our future growth. Despite the global impacts of the Russia-Ukraine war, we do not believe we have significant exposure to adverse direct or indirect impacts of the war, as we do not conduct business in Russia and refrain from business dealings with Russian entities.
The following table summarizes our estimate of future material sources of liquidity to be received from executed contracts as of December 31, 2022 (in billions): Estimated Revenues Under Executed Contracts by Period (1) 2023 2024 - 2027 Thereafter Total LNG revenues (fixed fees) (2) $ 3.7 $ 14.7 $ 34.4 $ 52.8 LNG revenues (variable fees) (2) (3) 8.1 30.6 69.9 108.6 Regasification revenues 0.1 0.5 0.2 0.8 Total $ 11.9 $ 45.8 $ 104.5 $ 162.2 (1) Agreements in force as of December 31, 2022 that have terms dependent on project milestone dates are based on the estimated dates as of December 31, 2022.
The following table summarizes our estimate of future material sources of liquidity to be received from executed SPAs as of December 31, 2023 (in billions): Estimated Revenues Under Executed SPAs by Period (1) (2) 2024 2025 - 2028 Thereafter Total LNG revenues (fixed fees) $ 3.9 $ 14.1 $ 31.0 $ 49.0 LNG revenues (variable fees) (3) 5.1 24.4 60.1 89.6 Total $ 9.0 $ 38.5 $ 91.1 $ 138.6 (1) Agreements in force as of December 31, 2023 that have terms dependent on project milestone dates are based on the estimated dates as of December 31, 2023.
For commodity derivative instruments related to our IPM agreement assigned to us during the year ended December 31, 2022 as described further in Overview of Significant Events , the underlying LNG sales being economically hedged are accounted for under the accrual method of accounting, whereby revenues expected to be derived from the future LNG sales are recognized only upon delivery or realization of the underlying transaction.
For commodity derivative instruments related to our IPM agreements, the underlying LNG sales being economically hedged are accounted for under the accrual method of accounting, whereby revenues expected to be derived from the future LNG sales are recognized only upon delivery or realization of the underlying transaction.
The purchase price for such cargoes would be (i) 115% of the applicable natural gas feedstock purchase price or (ii) a free-on-board U.S. Gulf Coast LNG market price, whichever is greater. Regasification Revenues SPLNG has a long-term, third party TUA with TotalEnergies Gas & Power North America, Inc.
The purchase price for such cargoes would be (i) 115% of the applicable natural gas feedstock purchase price or (ii) a free-on-board U.S. Gulf Coast LNG market price, whichever is greater.
On January 27, 2023, we declared a cash distribution of $1.07 per common unit to unitholders of record as of 31 Table of Contents February 6, 2023 and the related general partner distribution that was paid on February 14, 2023.
On January 26, 2024, with respect to the fourth quarter of 2023, we declared a cash distribution of $1.035 per common unit to unitholders of record as of February 7, 2024 and the related general partner distribution that was paid on February 14, 2024.
Operating costs and expenses . $6.9 billion increase between comparable periods primarily attributable to: • $5.5 billion increase in cost of sales excluding the effect of derivative losses described below, primarily as a result of $5.4 billion in increased cost of natural gas feedstock largely due to higher U.S. natural gas prices and, to a lesser extent, from increased volume of natural gas liquified and delivered as LNG, as discussed above under the caption Revenues ; and • $1.2 billion unfavorable variance in derivative losses from changes in fair value and settlements included in cost of sales, from $32 million derivative gain in the year ended December 31, 2021 to $1.2 billion derivative loss in the year ended December 31, 2022, primarily due to non-cash unfavorable changes in fair value of our commodity derivatives that are attributed to positions indexed to international gas prices, specifically associated with the Tourmaline IPM agreement that was assigned to us as discussed in Net income above.
Operating costs and expenses The $9.2 billion decrease in operating costs and expenses between the years ended December 31, 2023 and 2022 was primarily attributable to: • $6.1 billion decrease in cost of sales excluding the effect of derivative changes described below, primarily as a result of $6.0 billion decrease in cost of natural gas feedstock largely due to lower U.S. natural gas prices; and • $3.2 billion favorable variance from changes in fair value and settlements of derivatives included in cost of sales, from a loss of $1.2 billion in the year ended December 31, 2022 to a gain of $2.1 billion in the year ended December 31, 2023, primarily due to decreased international gas prices resulting in non-cash favorable changes in fair value of our commodity derivatives indexed to such prices, specifically associated with the Tourmaline IPM Agreement as discussed above under Net income.
During the years ended December 31, 2022 and 2021, we realized offsets to LNG terminal costs of $148 million and $105 million, respectively, corresponding to 13 TBtu and 12 TBtu, respectively, that were related to the sale of commissioning cargoes from Train 6 of the Liquefaction Project.
During the year ended December 31, 2022, we realized offsets to LNG terminal costs of $148 million corresponding to 13 TBtu attributable to the sale of commissioning cargoes from Train 6 of the Liquefaction Project. We did not have any commissioning cargoes during the year ended December 31, 2023.
Additional Future Sources of Liquidity Available Commitments under Credit Facilities As of December 31, 2022, we had $1.6 billion in available commitments under our credit facilities, subject to compliance with the applicable covenants, to potentially meet liquidity needs. Our credit facilities mature between 2024 and 2025.
Available Commitments under Credit Facilities As of December 31, 2023, we had $1.7 billion in available commitments under our credit facilities, as detailed earlier in the table summarizing our available liquidity, subject to compliance with the applicable covenants, to potentially meet liquidity needs. Our credit facilities mature in 2028.
Natural Gas Supply, Transportation and Storage Service Agreements We have secured natural gas feedstock for the Sabine Pass LNG Terminal through long-term natural gas supply and an IPM agreement. Under our IPM agreement, we pay for natural gas feedstock based on global gas market prices less fixed liquefaction fees and certain costs incurred by us.
Under our IPM agreement, we pay for natural gas feedstock based on global gas market prices less fixed liquefaction fees and certain costs incurred by us.
The sources of liquidity at SPL primarily fund the cash requirements of SPL, and any remaining liquidity not subject to restriction, as supplemented by liquidity provided by SPLNG, is available to enable CQP to meet its cash requirements. 35 Table of Contents Supplemental Guarantor Information The $1.5 billion of 4.500% Senior Notes due 2029, $1.5 billion of 4.000% Senior Notes due 2031 (the “2031 CQP Senior Notes”) and $1.2 billion of 3.25% Senior Notes due 2032 (collectively, the “CQP Senior Notes”) are jointly and severally guaranteed by each of our subsidiaries other than SPL and, subject to certain conditions governing its guarantee, Sabine Pass LP (each a “Guarantor” and collectively, the “CQP Guarantors”).
Supplemental Guarantor Information The 2033 CQP Senior Notes are jointly and severally guaranteed by each of our current and future subsidiaries who guarantee the CQP Revolving Credit Facility and the $1.5 billion of 4.500% Senior Notes due 2029, $1.5 billion of 4.000% Senior Notes due 2031 and $1.2 billion of 3.25% Senior Notes due 2032 (together with the 2033 CQP Senior Notes, the “CQP Senior Notes” ) are jointly and severally guaranteed by each of our subsidiaries other than SPL and, subject to certain conditions governing its guarantee, Sabine Pass LP (each a “Guarantor” and collectively, the “CQP Guarantors” ).
Investing Cash Flows Cash outflows for property, plant and equipment were primarily for the construction costs for Train 6 of the Liquefaction Project, which achieved substantial completion on February 4, 2022. 42 Table of Contents Financing Cash Flows Our financing cash net outflows during the years ended December 31, 2022 and 2021 were $3.7 billion and $2.0 billion, respectively.
Cash outflows for property, plant and equipment during the year ended December 31, 2022 were primarily related to the construction costs for Train 6 of the Liquefaction Project, which achieved substantial completion on February 4, 2022.
The following table summarizes our estimate of material cash requirements for financing under executed contracts as of December 31, 2022 (in billions): Estimated Payments Due Under Executed Contracts by Period (1) 2023 2024 - 2027 Thereafter Total Debt (2) $ — $ 7.2 $ 9.1 $ 16.3 Interest payments (2) 0.8 2.3 1.2 4.3 Total $ 0.8 $ 9.5 $ 10.3 $ 20.6 (1) The estimates above reflect management’s assumptions and currently known market conditions and other factors as of December 31, 2022.
The following table summarizes our estimate of material cash requirements for financing under executed contracts as of December 31, 2023 (in billions): Estimated Payments Due Under Executed Contracts by Period (1) 2024 2025 - 2028 Thereafter Total Debt $ 0.3 $ 6.7 $ 9.0 $ 16.0 Interest payments 0.9 2.2 1.2 4.3 Total $ 1.2 $ 8.9 $ 10.2 $ 20.3 (1) Debt and interest payments are based on the total debt balance, scheduled contractual maturities and fixed or estimated forward interest rates in effect at December 31, 2023.
We expect that any potential future expansion at the Sabine Pass LNG Terminal would increase cash requirements to support expanded operations, although expansion could be designed to leverage shared infrastructure to reduce the incremental costs of any potential expansion.
We expect that the SPL Expansion Project and any further expansion at the Sabine Pass LNG Terminal would increase cash requirements to support expanded operations, although expansion may be designed to leverage shared infrastructure to reduce the incremental costs of any potential expansion. 42 Table of Content Future Cash Requirements for Financing under Executed Contracts We are committed to make future cash payments for financing pursuant to certain of our contracts.
For additional discussion of the assignment of the IPM agreement, see Note 1 8 —Supplemental Cash Flow Information of our Notes to Consolidated Financial Statements.
See Note 1 3 —Revenues of our Notes to Consolidated Financial Statements for additional information on the termination agreement.
On January 27, 2023, we declared a cash distribution of $1.07 per common unit to unitholders of record as of February 6, 2023 and the related general partner distribution that was paid on February 14, 2023. These distributions consist of a base amount of $0.775 per unit and a variable amount of $0.295 per unit.
On January 26, 2024, with respect to the fourth quarter of 2023, we declared a cash distribution of $1.035 per common unit to unitholders of record as of February 7, 2024 and the related general partner distribution that was paid on February 14, 2024.
December 31, 2022 Cash and cash equivalents $ 904 Restricted cash and cash equivalents designated for the Liquefaction Project 92 Available commitments under our credit facilities (1): SPL’s Working capital revolving credit and letter of credit reimbursement agreement 872 CQP’s credit facilities 750 Total available commitments under our credit facilities 1,622 Total available liquidity $ 2,618 (1) Available commitments represent total commitments less loans outstanding and letters of credit issued under each of our credit facilities as of December 31, 2022.
December 31, 2023 Cash and cash equivalents $ 575 Restricted cash and cash equivalents designated for the Liquefaction Project 56 Available commitments under our credit facilities (1): SPL Revolving Credit Facility 720 CQP Revolving Credit Facility 1,000 Total available commitments under our credit facilities 1,720 Total available liquidity $ 2,351 (1) Available commitments represent total commitments less loans outstanding and letters of credit issued under each of our credit facilities as of December 31, 2023.
The timing of revenue recognition under GAAP may not align with cash receipts, although we do not consider the timing difference to be material. The estimates above reflect management’s assumptions and currently known market conditions and other factors as of December 31, 2022.
The timing of revenue recognition under GAAP may not align with cash receipts, although we do not consider the timing difference to be material.
Payments made by SPL to TotalEnergies under this partial TUA assignment agreement are included in other purchase obligations in the Future Cash Requirements for Operations and Capital Expenditures under Executed Contracts table below. Full discussion of the partial TUA assignment and SPLNG’s TUA agreements can be found in Note 13—Revenues of our Notes to Consolidated Financial Statements.
Costs incurred by SPL to TotalEnergies under this partial TUA assignment agreement are recognized in operating and maintenance expense. Full discussion of the partial TUA assignment and SPLNG’s revenues under the TUA agreements can be found in Note 13—Revenues of our Notes to Consolidated Financial Statements.
Year Ended December 31, 2022 2021 Favorable (unfavorable) changes in fair value relating to instruments still held at the end of the period $ (1,032) $ 74 The unfavorable change in unrealized loss on instruments held at December 31, 2022 is primarily attributed to the assignment of an IPM agreement to SPL in March 2022, which is valued based on estimated forward international LNG commodity curves.
Year Ended December 31, 2023 2022 Favorable (unfavorable) changes in fair value relating to instruments still held at the end of the period $ 1,318 $ (1,032) The changes in fair value on instruments held at the end of both years are primarily attributed to a significant variance in the estimated and observable forward international LNG commodity prices on our IPM agreement during the years ended December 31, 2023 and 2022.
LNG Revenues Through our SPAs and IPM agreement, we have contracted approximately 85% of the total production capacity from the Liquefaction Project, with approximately 15 years of weighted average remaining life as of December 31, 2022.
Through our SPAs and IPM agreement, we have contracted approximately 85% of the total anticipated production from the Liquefaction Project with approximately 14 years of weighted average remaining life as of December 31, 2023, excluding volumes that are contractually subject to additional liquefaction capacity beyond what is currently in construction or operation.
We had $328 million aggregate amount of issued letters of credit under our credit facilities as of December 31, 2022. Additional Future Cash Requirements for Financing CQP Distribution Our partnership agreement requires that, within 45 days after the end of each quarter, we distribute all of our available cash (as defined in our partnership agreement).
Additional Future Cash Requirements for Financing CQP Distribution Our partnership agreement requires that, within 45 days after the end of each quarter, we distribute all of our available cash, which, as defined in our partnership agreement, consists of cash on hand at the end of a quarter less the amount of any reserves established by our general partner.
Summary of Critical Accounting Estimates The preparation of our Consolidated Financial Statements in conformity with GAAP requires management to make certain estimates and assumptions that affect the amounts reported in the Consolidated Financial Statements and the 43 Table of Contents accompanying notes. Management evaluates its estimates and related assumptions regularly, including those related to the valuation of derivative instruments.
These distributions consist of a base amount of $0.775 per unit and a variable amount of $0.260 per unit. Summary of Critical Accounting Estimates The preparation of our Consolidated Financial Statements in conformity with GAAP requires management to make certain estimates and assumptions that affect the amounts reported in the Consolidated Financial Statements and the accompanying notes.
Our long-term SPA customers consist of creditworthy counterparties, with an average credit rating of A, A2 and A by S&P, Moody’s and Fitch, respectively.
Our long-term SPA customers consist of creditworthy counterparties, with an average credit rating 39 Table of Content of A, A2 and A by S&P Global Ratings, Moody’s and Fitch, respectively. A discussion of revenues under our SPAs can be found in Note 13—Revenues of our Notes to Consolidated Financial Statements.
Includes $0.4 billion under natural gas supply agreements with unsatisfied conditions precedent. (4) Includes $0.3 billion of purchase obligations to related parties under the natural gas transportation and storage service agreements.
Includes $0.8 billion under natural gas supply agreements with unsatisfied contractual conditions. (4) Includes $0.2 billion of purchase obligations to related parties under the natural gas transportation and storage service agreements. (5) Includes $1.2 billion of purchase obligations to affiliates under services agreements and payments under SPL’s partial TUA assignment agreement with TotalEnergies Gas & Power North America, Inc.
The estimates above reflect management’s assumptions and currently known market conditions and other factors as of December 31, 2022. Estimates are not guarantees of future 39 Table of Contents performance and actual results may differ materially as a result of a variety of factors described in this annual report on Form 10-K.
Estimates are not guarantees of future performance and actual results may differ materially as a result of a variety of factors described in this annual report on Form 10-K. Future Sources of Liquidity under Executed SPAs As described in Items 1. and 2.
Additionally, the valuation of certain physical liquefaction supply derivatives requires significant judgment in estimating underlying forward commodity curves due to periods of unobservability or limited liquidity. Such valuations are more susceptible to variability particularly when markets are volatile.
We may recognize changes in fair value through earnings that could be significant to our results of operations if and when such uncertainties are resolved. Additionally, the valuation of certain physical liquefaction supply derivatives requires significant judgment in estimating underlying forward commodity curves due to periods of unobservability or limited liquidity.
Undrawn commitments under our credit facilities are subject to commitment fees ranging from 0.10% to 0.638%, subject to change based on the applicable entity’s credit rating. Issued letters of credit under our credit facilities are subject to letter of credit fees ranging from 1.125% to 1.75%.
Issued letters of credit under our credit facilities are subject to letter of credit fees ranging from 1.00% to 2.00%, subject to change based on the applicable entity’s credit rating. We had $280 million aggregate amount of issued letters of credit under our credit facilities as of December 31, 2023.
Further discussion of our debt obligations, including the restrictions imposed by these arrangements, can be found in Note 11—Debt of our Notes to Consolidated Financial Statements. 41 Table of Contents Interest As of December 31, 2022, our senior notes had a weighted average contractual interest rate of 4.83%.
As of December 31, 2023, we and SPL were in compliance with all covenants related to their respective debt agreements. Further discussion of our debt obligations, including the restrictions imposed by these arrangements, can be found in Note 11—Debt of our Notes to Consolidated Financial Statements.
We paid $76 million of debt extinguishment costs related to premiums associated with this redemption. Cash Distributions to Unitholders Our partnership agreement requires that, within 45 days after the end of each quarter, we distribute all of our available cash (as defined in our partnership agreement).
Cash Distributions to Unitholders Our partnership agreement requires that, within 45 days after the end of each quarter, we distribute all of our available cash (as defined in our partnership agreement). Our available cash is our cash on hand at the end of a quarter less the amount of any reserves established by our general partner.
Summarized Balance Sheets (in millions) December 31, 2022 2021 ASSETS Current assets Cash and cash equivalents $ 904 $ 876 Accounts receivable from Non-Guarantors 55 49 Other current assets 40 53 Current assets—affiliate 171 137 Current assets with Non-Guarantors — 1 Total current assets 1,170 1,116 Property, plant and equipment, net of accumulated depreciation 2,946 2,422 Other non-current assets, net 109 119 Total assets $ 4,225 $ 3,657 LIABILITIES Current liabilities Due to affiliates $ 193 $ 167 Deferred revenue from Non-Guarantors 24 22 Other current liabilities 95 95 Other current liabilities from Non-Guarantors 2 — Total current liabilities 314 284 Long-term debt, net of premium, discount and debt issuance costs 4,159 4,154 Finance lease liabilities 18 — Other non-current liabilities 78 87 Non-current liabilities—affiliate 18 15 Total liabilities $ 4,587 $ 4,540 Summarized Statement of Income (in millions) Year Ended December 31, 2022 Revenues $ 1,132 Revenues from Non-Guarantors 544 Total revenues 1,676 Operating costs and expenses 208 Operating costs and expenses—affiliate 203 Total operating costs and expenses 411 Income from operations 1,265 Net income 1,045 37 Table of Contents Future Sources and Uses of Liquidity Future Sources of Liquidity under Executed Contracts Because many of our sales contracts have long-term durations, we are contractually entitled to significant future consideration under our SPAs and TUAs which has not yet been recognized as revenue.
Summarized Balance Sheets (in millions) December 31, 2023 2022 ASSETS Current assets Cash and cash equivalents $ 575 $ 904 Accounts receivable from Non-Guarantors 55 55 Other current assets 39 40 Current assets—affiliate 86 171 Current assets with Non-Guarantors 1 — Total current assets 756 1,170 Property, plant and equipment, net of accumulated depreciation 2,915 2,946 Other non-current assets, net 110 109 Total assets $ 3,781 $ 4,225 LIABILITIES Current liabilities Due to affiliates $ 121 $ 193 Deferred revenue from Non-Guarantors 3 24 Other current liabilities 177 95 Other current liabilities from Non-Guarantors — 2 Total current liabilities 301 314 Long-term debt, net of premium, discount and debt issuance costs 5,542 4,159 Finance lease liabilities 14 18 Other non-current liabilities 67 78 Non-current liabilities—affiliate 18 18 Total liabilities $ 5,942 $ 4,587 Summarized Statement of Income (in millions) Year Ended December 31, 2023 Revenues $ 199 Revenues from Non-Guarantors 549 Total revenues 748 Operating costs and expenses 247 Operating costs and expenses—affiliate 188 Operating costs and expenses—Non-Guarantors 12 Total operating costs and expenses 447 Income from operations 301 Net income 105 38 Table of Content Future Sources and Uses of Liquidity The following discussion of our future sources and uses of liquidity includes estimates that reflect management’s assumptions and currently known market conditions and other factors as of December 31, 2023.
Debt As of December 31, 2022, our debt complex was comprised of senior notes with an aggregate outstanding principal balance of $16.3 billion and credit facilities with no outstanding balances. As of December 31, 2022, we and SPL were in compliance with all covenants related to their respective debt agreements.
Debt and interest payments do not contemplate repurchases, repayments and retirements that we may make prior to contractual maturity. Debt As of December 31, 2023, our debt complex was comprised of senior notes with an aggregate outstanding principal balance of $16.0 billion and credit facilities with no outstanding loan balances.
SPL is obligated to make monthly capacity payments to SPLNG aggregating approximately $250 million annually, prior to inflation adjustments, continuing until at least May 2036. SPL entered into a partial TUA assignment agreement with TotalEnergies, whereby SPL gained access to substantially all of TotalEnergies’ capacity and other services provided under TotalEnergies’ TUA with SPLNG that started in 2019.
SPL has a partial TUA assignment agreement with TotalEnergies, whereby SPL gained access to substantially all of TotalEnergies’ capacity and other services provided under TotalEnergies’ TUA with SPLNG.
Through our SPAs and IPM agreement, we have contracted approximately 85% of the total production capacity from the Liquefaction Project with approximately 15 years of weighted average remaining life as of December 31, 2022. We believe that continued global demand for natural gas and LNG, as further described in Market Factors and Competition in Items 1. and 2.
Through our SPAs and IPM agreement, we have contracted approximately 85% of the total anticipated production from the Liquefaction Project, with approximately 14 years of weighted average remaining life as of December 31, 2023, excluding volumes that are contractually subject to additional liquefaction capacity beyond what is currently in construction or operation.
Inclusive of amounts under contracts with unsatisfied conditions precedent as of December 31, 2022, we have secured up to 5,785 TBtu of natural gas feedstock through agreements with remaining terms that range up to 15 years. A discussion of our natural gas supply and IPM agreements can be found in Note 8—Derivative Instruments of our Notes to Consolidated Financial Statements.
A 41 Table of Content discussion of our natural gas supply and IPM agreements can be found in Note 8—Derivative Instruments of our Notes to Consolidated Financial Statements.
Exports from our Liquefaction Project reached 29.1 million tonnes, representing over 70% of the gain in the U.S. total for the year.
Exports from our Liquefaction Project reached approximately 30 million tonnes in aggregate, representing over 34% of total U.S. exports for the year, according to Kpler data. Global LNG demand grew by approximately 3% from 2022, adding 10.5 million tonnes to the overall market.
In instances where observable data is unavailable, consideration is given to the assumptions that market participants would use in valuing the asset or liability.
In instances where observable data is unavailable, consideration is given to the assumptions that market participants may use in valuing the asset or liability. To the extent valued using an option pricing model, we consider the future prices of energy units for unobservable periods to be a significant unobservable input to estimated net fair value.
Estimates are not guarantees of future performance and actual results may differ materially as a result of a variety of factors described in this annual report on Form 10-K. (2) LNG revenues (including $2.0 billion and $12.9 billion of fixed fees and variable fees, respectively, from affiliates) exclude revenues from contracts with original expected durations of one year or less.
(2) LNG revenues (including $1.4 billion and $7.6 billion of fixed fees and variable fees, respectively, from affiliates) exclude revenues from contracts with original expected durations of one year or less.
Certain of our leases also contain variable payments, such as inflation, which are not included above unless the contract terms require the payment of a fixed amount that is unavoidable. Payments during renewal options that are exercisable at our sole discretion are included only to the extent that the option is believed to be reasonably certain to be exercised.
( “TotalEnergies” ), as discussed in Note 13—Revenues of our Notes to Financial Statements. (6) Includes payments under operating leases and finance leases. Certain of our leases also contain variable payments, such as inflation, which are not included above unless the contract terms require in-substance fixed payments that are, in effect, unavoidable.