Supplemental Guarantor Information |
SUPPLEMENTAL GUARANTOR INFORMATION
Our CQP Senior Notes are jointly and severally guaranteed by each of our subsidiaries other than SPL (the “Guarantors”) and, subject to certain conditions governing its guarantee, Sabine Pass LP (collectively with SPL, the “Non-Guarantors”). These guarantees are full and unconditional, subject to certain customary release provisions including (1) the sale, exchange, disposition or transfer (by merger, consolidation or otherwise) of the capital stock or all or substantially all of the assets of the 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 CQP Indenture. See Note 11—Debt for additional information regarding the CQP Senior Notes.
The following is condensed consolidating financial information for Cheniere Partners (“Parent Issuer”), the Guarantors on a combined basis and the Non-Guarantors on a combined basis. The condensed consolidating financial information has been prepared using the same accounting policies as described in Note 3—Summary of Significant Accounting Policies, except for the investments in subsidiaries, which is accounted for using the equity method.
In lieu of Schedule I pursuant to the requirements of Rule 5-04 of Reg S-X, the condensed parent company financial statements are presented below in the Parent Issuer column. The condensed parent only financial statements have been provided in accordance with the rules and regulations of the SEC and should be read in conjunction with Cheniere Partners’ Consolidated Financial Statements. Pursuant to the SEC rules and regulations, the condensed parent company financial statements do not include all of the financial information and notes normally included with financial statements prepared in accordance with GAAP.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Condensed Consolidating Balance Sheet |
December 31, 2018 |
(in millions) |
|
|
|
|
|
|
|
|
|
|
|
Parent Issuer |
|
Guarantors |
|
Non-Guarantors |
|
Eliminations |
|
Consolidated |
ASSETS |
|
|
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
Restricted cash |
779 |
|
|
6 |
|
|
756 |
|
|
— |
|
|
1,541 |
|
Accounts and other receivables |
1 |
|
|
1 |
|
|
346 |
|
|
— |
|
|
348 |
|
Accounts receivable—affiliate |
1 |
|
|
40 |
|
|
113 |
|
|
(40 |
) |
|
114 |
|
Advances to affiliate |
— |
|
|
104 |
|
|
210 |
|
|
(86 |
) |
|
228 |
|
Inventory |
— |
|
|
12 |
|
|
87 |
|
|
— |
|
|
99 |
|
Other current assets |
— |
|
|
2 |
|
|
24 |
|
|
— |
|
|
26 |
|
Other current assets—affiliate |
— |
|
|
— |
|
|
21 |
|
|
(21 |
) |
|
— |
|
Total current assets |
781 |
|
|
165 |
|
|
1,557 |
|
|
(147 |
) |
|
2,356 |
|
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment, net |
79 |
|
|
2,128 |
|
|
13,209 |
|
|
(26 |
) |
|
15,390 |
|
Debt issuance costs, net |
1 |
|
|
— |
|
|
12 |
|
|
— |
|
|
13 |
|
Non-current derivative assets |
— |
|
|
— |
|
|
31 |
|
|
— |
|
|
31 |
|
Investments in subsidiaries |
2,544 |
|
|
440 |
|
|
— |
|
|
(2,984 |
) |
|
— |
|
Other non-current assets, net |
— |
|
|
26 |
|
|
158 |
|
|
— |
|
|
184 |
|
Total assets |
$ |
3,405 |
|
|
$ |
2,759 |
|
|
$ |
14,967 |
|
|
$ |
(3,157 |
) |
|
$ |
17,974 |
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND PARTNERS’ EQUITY |
|
|
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
|
|
|
Accounts payable |
$ |
— |
|
|
$ |
4 |
|
|
$ |
11 |
|
|
$ |
— |
|
|
$ |
15 |
|
Accrued liabilities |
39 |
|
|
14 |
|
|
768 |
|
|
— |
|
|
821 |
|
Due to affiliates |
— |
|
|
127 |
|
|
48 |
|
|
(126 |
) |
|
49 |
|
Deferred revenue |
— |
|
|
25 |
|
|
91 |
|
|
— |
|
|
116 |
|
Deferred revenue—affiliate |
— |
|
|
22 |
|
|
— |
|
|
(21 |
) |
|
1 |
|
Derivative liabilities |
— |
|
|
— |
|
|
66 |
|
|
— |
|
|
66 |
|
Total current liabilities |
39 |
|
|
192 |
|
|
984 |
|
|
(147 |
) |
|
1,068 |
|
|
|
|
|
|
|
|
|
|
|
Long-term debt, net |
2,566 |
|
|
— |
|
|
13,500 |
|
|
— |
|
|
16,066 |
|
Non-current derivative liabilities |
— |
|
|
— |
|
|
14 |
|
|
— |
|
|
14 |
|
Other non-current liabilities |
— |
|
|
1 |
|
|
3 |
|
|
— |
|
|
4 |
|
Other non-current liabilities—affiliate |
— |
|
|
22 |
|
|
— |
|
|
— |
|
|
22 |
|
|
|
|
|
|
|
|
|
|
|
Partners’ equity |
800 |
|
|
2,544 |
|
|
466 |
|
|
(3,010 |
) |
|
800 |
|
Total liabilities and partners’ equity |
$ |
3,405 |
|
|
$ |
2,759 |
|
|
$ |
14,967 |
|
|
$ |
(3,157 |
) |
|
$ |
17,974 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Condensed Consolidating Balance Sheet |
December 31, 2017 |
(in millions) |
|
|
|
|
|
|
|
|
|
|
|
Parent Issuer |
|
Guarantors |
|
Non-Guarantors |
|
Eliminations |
|
Consolidated |
ASSETS |
|
|
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
Restricted cash |
1,033 |
|
|
12 |
|
|
544 |
|
|
— |
|
|
1,589 |
|
Accounts and other receivables |
— |
|
|
2 |
|
|
189 |
|
|
— |
|
|
191 |
|
Accounts receivable—affiliate |
— |
|
|
36 |
|
|
163 |
|
|
(36 |
) |
|
163 |
|
Advances to affiliate |
— |
|
|
20 |
|
|
26 |
|
|
(10 |
) |
|
36 |
|
Inventory |
— |
|
|
10 |
|
|
85 |
|
|
— |
|
|
95 |
|
Other current assets |
8 |
|
|
3 |
|
|
54 |
|
|
— |
|
|
65 |
|
Other current assets—affiliate |
— |
|
|
— |
|
|
21 |
|
|
(21 |
) |
|
— |
|
Total current assets |
1,041 |
|
|
83 |
|
|
1,082 |
|
|
(67 |
) |
|
2,139 |
|
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment, net |
80 |
|
|
2,164 |
|
|
12,920 |
|
|
(25 |
) |
|
15,139 |
|
Debt issuance costs, net |
20 |
|
|
— |
|
|
18 |
|
|
— |
|
|
38 |
|
Non-current derivative assets |
14 |
|
|
— |
|
|
17 |
|
|
— |
|
|
31 |
|
Investments in subsidiaries |
2,076 |
|
|
(63 |
) |
|
— |
|
|
(2,013 |
) |
|
— |
|
Other non-current assets, net |
— |
|
|
37 |
|
|
169 |
|
|
— |
|
|
206 |
|
Total assets |
$ |
3,231 |
|
|
$ |
2,221 |
|
|
$ |
14,206 |
|
|
$ |
(2,105 |
) |
|
$ |
17,553 |
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND PARTNERS’ EQUITY |
|
|
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
|
|
|
Accounts payable |
$ |
— |
|
|
$ |
4 |
|
|
$ |
8 |
|
|
$ |
— |
|
|
$ |
12 |
|
Accrued liabilities |
23 |
|
|
8 |
|
|
606 |
|
|
— |
|
|
637 |
|
Due to affiliates |
— |
|
|
47 |
|
|
66 |
|
|
(45 |
) |
|
68 |
|
Deferred revenue |
— |
|
|
27 |
|
|
84 |
|
|
— |
|
|
111 |
|
Deferred revenue—affiliate |
— |
|
|
22 |
|
|
— |
|
|
(21 |
) |
|
1 |
|
Other current liabilities—affiliate |
— |
|
|
1 |
|
|
— |
|
|
(1 |
) |
|
— |
|
Total current liabilities |
23 |
|
|
109 |
|
|
764 |
|
|
(67 |
) |
|
829 |
|
|
|
|
|
|
|
|
|
|
|
Long-term debt, net |
2,569 |
|
|
— |
|
|
13,477 |
|
|
— |
|
|
16,046 |
|
Non-current derivative liabilities |
— |
|
|
— |
|
|
3 |
|
|
— |
|
|
3 |
|
Other non-current liabilities |
— |
|
|
11 |
|
|
— |
|
|
— |
|
|
11 |
|
Other non-current liabilities—affiliate |
— |
|
|
25 |
|
|
— |
|
|
— |
|
|
25 |
|
|
|
|
|
|
|
|
|
|
|
Partners’ equity (deficit) |
639 |
|
|
2,076 |
|
|
(38 |
) |
|
(2,038 |
) |
|
639 |
|
Total liabilities and partners’ equity (deficit) |
$ |
3,231 |
|
|
$ |
2,221 |
|
|
$ |
14,206 |
|
|
$ |
(2,105 |
) |
|
$ |
17,553 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Condensed Consolidating Statement of Operations |
Year Ended December 31, 2018 |
(in millions) |
|
|
|
|
|
|
|
|
|
|
|
Parent Issuer |
|
Guarantors |
|
Non-Guarantors |
|
Eliminations |
|
Consolidated |
|
|
|
|
|
|
|
|
|
|
Revenues |
|
|
|
|
|
|
|
|
|
LNG revenues |
$ |
— |
|
|
$ |
— |
|
|
$ |
4,827 |
|
|
$ |
— |
|
|
$ |
4,827 |
|
LNG revenues—affiliate |
— |
|
|
— |
|
|
1,299 |
|
|
— |
|
|
1,299 |
|
Regasification revenues |
— |
|
|
261 |
|
|
— |
|
|
— |
|
|
261 |
|
Regasification revenues—affiliate |
— |
|
|
258 |
|
|
— |
|
|
(258 |
) |
|
— |
|
Other revenues |
— |
|
|
39 |
|
|
— |
|
|
— |
|
|
39 |
|
Other revenues—affiliate |
— |
|
|
247 |
|
|
— |
|
|
(247 |
) |
|
— |
|
Total revenues |
— |
|
|
805 |
|
|
6,126 |
|
|
(505 |
) |
|
6,426 |
|
|
|
|
|
|
|
|
|
|
|
Operating costs and expenses |
|
|
|
|
|
|
|
|
|
Cost of sales (excluding depreciation and amortization expense shown separately below) |
— |
|
|
— |
|
|
3,403 |
|
|
— |
|
|
3,403 |
|
Cost of sales—affiliate |
— |
|
|
— |
|
|
32 |
|
|
(32 |
) |
|
— |
|
Operating and maintenance expense |
— |
|
|
67 |
|
|
342 |
|
|
— |
|
|
409 |
|
Operating and maintenance expense—affiliate |
— |
|
|
151 |
|
|
423 |
|
|
(457 |
) |
|
117 |
|
Development expense |
— |
|
|
— |
|
|
2 |
|
|
— |
|
|
2 |
|
General and administrative expense |
4 |
|
|
2 |
|
|
5 |
|
|
— |
|
|
11 |
|
General and administrative expense—affiliate |
12 |
|
|
25 |
|
|
50 |
|
|
(14 |
) |
|
73 |
|
Depreciation and amortization expense |
2 |
|
|
74 |
|
|
349 |
|
|
(1 |
) |
|
424 |
|
Impairment expense and loss on disposal of assets |
— |
|
|
8 |
|
|
— |
|
|
— |
|
|
8 |
|
Total operating costs and expenses |
18 |
|
|
327 |
|
|
4,606 |
|
|
(504 |
) |
|
4,447 |
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations |
(18 |
) |
|
478 |
|
|
1,520 |
|
|
(1 |
) |
|
1,979 |
|
|
|
|
|
|
|
|
|
|
|
Other income (expense) |
|
|
|
|
|
|
|
|
|
Interest expense, net of capitalized interest |
(139 |
) |
|
(5 |
) |
|
(589 |
) |
|
— |
|
|
(733 |
) |
Loss on modification or extinguishment of debt |
(12 |
) |
|
— |
|
|
— |
|
|
— |
|
|
(12 |
) |
Derivative gain, net |
14 |
|
|
— |
|
|
— |
|
|
— |
|
|
14 |
|
Equity earnings of subsidiaries |
1,416 |
|
|
944 |
|
|
— |
|
|
(2,360 |
) |
|
— |
|
Other income |
13 |
|
|
— |
|
|
13 |
|
|
— |
|
|
26 |
|
Total other income (expense) |
1,292 |
|
|
939 |
|
|
(576 |
) |
|
(2,360 |
) |
|
(705 |
) |
|
|
|
|
|
|
|
|
|
|
Net income |
$ |
1,274 |
|
|
$ |
1,417 |
|
|
$ |
944 |
|
|
$ |
(2,361 |
) |
|
$ |
1,274 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Condensed Consolidating Statement of Operations |
Year Ended December 31, 2017 |
(in millions) |
|
|
|
|
|
|
|
|
|
|
|
Parent Issuer |
|
Guarantors |
|
Non-Guarantors |
|
Eliminations |
|
Consolidated |
|
|
|
|
|
|
|
|
|
|
Revenues |
|
|
|
|
|
|
|
|
|
LNG revenues |
$ |
— |
|
|
$ |
— |
|
|
$ |
2,635 |
|
|
$ |
— |
|
|
$ |
2,635 |
|
LNG revenues—affiliate |
— |
|
|
— |
|
|
1,389 |
|
|
— |
|
|
1,389 |
|
Regasification revenues |
— |
|
|
260 |
|
|
— |
|
|
— |
|
|
260 |
|
Regasification revenues—affiliate |
— |
|
|
190 |
|
|
— |
|
|
(190 |
) |
|
— |
|
Other revenues |
— |
|
|
20 |
|
|
— |
|
|
— |
|
|
20 |
|
Other revenues—affiliate |
— |
|
|
218 |
|
|
— |
|
|
(218 |
) |
|
— |
|
Total revenues |
— |
|
|
688 |
|
|
4,024 |
|
|
(408 |
) |
|
4,304 |
|
|
|
|
|
|
|
|
|
|
|
Operating costs and expenses |
|
|
|
|
|
|
|
|
|
Cost of sales (excluding depreciation and amortization expense shown separately below) |
— |
|
|
1 |
|
|
2,317 |
|
|
2 |
|
|
2,320 |
|
Cost of sales—affiliate |
— |
|
|
— |
|
|
23 |
|
|
(23 |
) |
|
— |
|
Operating and maintenance expense |
4 |
|
|
45 |
|
|
243 |
|
|
— |
|
|
292 |
|
Operating and maintenance expense—affiliate |
6 |
|
|
137 |
|
|
329 |
|
|
(372 |
) |
|
100 |
|
Development expense |
— |
|
|
1 |
|
|
2 |
|
|
— |
|
|
3 |
|
General and administrative expense |
4 |
|
|
1 |
|
|
7 |
|
|
— |
|
|
12 |
|
General and administrative expense—affiliate |
11 |
|
|
15 |
|
|
58 |
|
|
(4 |
) |
|
80 |
|
Depreciation and amortization expense |
2 |
|
|
74 |
|
|
264 |
|
|
(1 |
) |
|
339 |
|
Other |
— |
|
|
2 |
|
|
— |
|
|
— |
|
|
2 |
|
Total operating costs and expenses |
27 |
|
|
276 |
|
|
3,243 |
|
|
(398 |
) |
|
3,148 |
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations |
(27 |
) |
|
412 |
|
|
781 |
|
|
(10 |
) |
|
1,156 |
|
|
|
|
|
|
|
|
|
|
|
Other income (expense) |
|
|
|
|
|
|
|
|
|
Interest expense, net of capitalized interest |
(111 |
) |
|
(9 |
) |
|
(494 |
) |
|
— |
|
|
(614 |
) |
Loss on modification or extinguishment of debt |
(25 |
) |
|
— |
|
|
(42 |
) |
|
— |
|
|
(67 |
) |
Derivative gain (loss), net |
6 |
|
|
— |
|
|
(2 |
) |
|
— |
|
|
4 |
|
Equity earnings of subsidiaries |
643 |
|
|
250 |
|
|
— |
|
|
(893 |
) |
|
— |
|
Other income |
4 |
|
|
— |
|
|
7 |
|
|
— |
|
|
11 |
|
Total other income (expense) |
517 |
|
|
241 |
|
|
(531 |
) |
|
(893 |
) |
|
(666 |
) |
|
|
|
|
|
|
|
|
|
|
Net income |
$ |
490 |
|
|
$ |
653 |
|
|
$ |
250 |
|
|
$ |
(903 |
) |
|
$ |
490 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Condensed Consolidating Statement of Operations |
Year Ended December 31, 2016 |
(in millions) |
|
|
|
|
|
|
|
|
|
|
|
Parent Issuer |
|
Guarantors |
|
Non-Guarantors |
|
Eliminations |
|
Consolidated |
|
|
|
|
|
|
|
|
|
|
Revenues |
|
|
|
|
|
|
|
|
|
LNG revenues |
$ |
— |
|
|
$ |
— |
|
|
$ |
539 |
|
|
$ |
— |
|
|
$ |
539 |
|
LNG revenues—affiliate |
— |
|
|
— |
|
|
294 |
|
|
— |
|
|
294 |
|
Regasification revenues |
— |
|
|
259 |
|
|
— |
|
|
— |
|
|
259 |
|
Regasification revenues—affiliate |
— |
|
|
61 |
|
|
— |
|
|
(61 |
) |
|
— |
|
Other revenues |
— |
|
|
4 |
|
|
— |
|
|
— |
|
|
4 |
|
Other revenues—affiliate |
— |
|
|
163 |
|
|
— |
|
|
(159 |
) |
|
4 |
|
Total revenues |
— |
|
|
487 |
|
|
833 |
|
|
(220 |
) |
|
1,100 |
|
|
|
|
|
|
|
|
|
|
|
Operating costs and expenses |
|
|
|
|
|
|
|
|
|
Cost of sales (excluding depreciation and amortization expense shown separately below) |
— |
|
|
— |
|
|
416 |
|
|
(6 |
) |
|
410 |
|
Cost of sales—affiliate |
— |
|
|
— |
|
|
7 |
|
|
(5 |
) |
|
2 |
|
Operating and maintenance expense |
5 |
|
|
48 |
|
|
72 |
|
|
2 |
|
|
127 |
|
Operating and maintenance expense—affiliate |
— |
|
|
113 |
|
|
129 |
|
|
(190 |
) |
|
52 |
|
Development expense—affiliate |
— |
|
|
— |
|
|
1 |
|
|
(1 |
) |
|
— |
|
General and administrative expense |
4 |
|
|
2 |
|
|
7 |
|
|
— |
|
|
13 |
|
General and administrative expense—affiliate |
12 |
|
|
15 |
|
|
68 |
|
|
(5 |
) |
|
90 |
|
Depreciation and amortization expense |
1 |
|
|
72 |
|
|
83 |
|
|
— |
|
|
156 |
|
Total operating costs and expenses |
22 |
|
|
250 |
|
|
783 |
|
|
(205 |
) |
|
850 |
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations |
(22 |
) |
|
237 |
|
|
50 |
|
|
(15 |
) |
|
250 |
|
|
|
|
|
|
|
|
|
|
|
Other income (expense) |
|
|
|
|
|
|
|
|
|
Interest expense, net of capitalized interest |
(23 |
) |
|
(148 |
) |
|
(186 |
) |
|
— |
|
|
(357 |
) |
Loss on modification or extinguishment of debt |
— |
|
|
(20 |
) |
|
(52 |
) |
|
— |
|
|
(72 |
) |
Derivative gain (loss), net |
12 |
|
|
— |
|
|
(6 |
) |
|
— |
|
|
6 |
|
Equity losses of subsidiaries |
(138 |
) |
|
(193 |
) |
|
— |
|
|
331 |
|
|
— |
|
Other income |
— |
|
|
1 |
|
|
1 |
|
|
— |
|
|
2 |
|
Total other expense |
(149 |
) |
|
(360 |
) |
|
(243 |
) |
|
331 |
|
|
(421 |
) |
|
|
|
|
|
|
|
|
|
|
Net loss |
$ |
(171 |
) |
|
$ |
(123 |
) |
|
$ |
(193 |
) |
|
$ |
316 |
|
|
$ |
(171 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Condensed Consolidating Statement of Cash Flows |
Year Ended December 31, 2018 |
(in millions) |
|
|
|
|
|
|
|
|
|
|
|
Parent Issuer |
|
Guarantors |
|
Non-Guarantors |
|
Eliminations |
|
Consolidated |
Cash flows provided by operating activities |
$ |
714 |
|
|
$ |
569 |
|
|
$ |
1,423 |
|
|
$ |
(832 |
) |
|
$ |
1,874 |
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities |
|
|
|
|
|
|
|
|
|
Property, plant and equipment, net |
— |
|
|
(34 |
) |
|
(771 |
) |
|
1 |
|
|
(804 |
) |
Investments in subsidiaries |
(304 |
) |
|
(129 |
) |
|
— |
|
|
433 |
|
|
— |
|
Distributions received from affiliates, net |
454 |
|
|
537 |
|
|
— |
|
|
(991 |
) |
|
— |
|
Net cash provided by (used in) investing activities |
150 |
|
|
374 |
|
|
(771 |
) |
|
(557 |
) |
|
(804 |
) |
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities |
|
|
|
|
|
|
|
|
|
Proceeds from issuances of debt |
1,100 |
|
|
— |
|
|
— |
|
|
— |
|
|
1,100 |
|
Repayments of debt |
(1,090 |
) |
|
— |
|
|
— |
|
|
— |
|
|
(1,090 |
) |
Debt issuance and deferred financing costs |
(8 |
) |
|
— |
|
|
— |
|
|
— |
|
|
(8 |
) |
Debt extinguishment costs |
(7 |
) |
|
— |
|
|
— |
|
|
— |
|
|
(7 |
) |
Distributions to parent |
— |
|
|
(1,253 |
) |
|
(569 |
) |
|
1,822 |
|
|
— |
|
Contributions from parent |
— |
|
|
304 |
|
|
129 |
|
|
(433 |
) |
|
— |
|
Distributions to owners |
(1,113 |
) |
|
— |
|
|
— |
|
|
— |
|
|
(1,113 |
) |
Net cash used in financing activities |
(1,118 |
) |
|
(949 |
) |
|
(440 |
) |
|
1,389 |
|
|
(1,118 |
) |
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash, cash equivalents and restricted cash |
(254 |
) |
|
(6 |
) |
|
212 |
|
|
— |
|
|
(48 |
) |
Cash, cash equivalents and restricted cash—beginning of period |
1,033 |
|
|
12 |
|
|
544 |
|
|
— |
|
|
1,589 |
|
Cash, cash equivalents and restricted cash—end of period |
$ |
779 |
|
|
$ |
6 |
|
|
$ |
756 |
|
|
$ |
— |
|
|
$ |
1,541 |
|
Balances per Condensed Consolidating Balance Sheet:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2018 |
|
Parent Issuer |
|
Guarantors |
|
Non-Guarantors |
|
Eliminations |
|
Consolidated |
Cash and cash equivalents |
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
Restricted cash |
779 |
|
|
6 |
|
|
756 |
|
|
— |
|
|
1,541 |
|
Total cash, cash equivalents and restricted cash |
$ |
779 |
|
|
$ |
6 |
|
|
$ |
756 |
|
|
$ |
— |
|
|
$ |
1,541 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Condensed Consolidating Statement of Cash Flows |
Year Ended December 31, 2017 |
(in millions) |
|
|
|
|
|
|
|
|
|
|
|
Parent Issuer |
|
Guarantors |
|
Non-Guarantors |
|
Eliminations |
|
Consolidated |
Cash flows provided by (used in) operating activities |
$ |
(101 |
) |
|
$ |
431 |
|
|
$ |
657 |
|
|
$ |
(10 |
) |
|
$ |
977 |
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities |
|
|
|
|
|
|
|
|
|
Property, plant and equipment, net |
— |
|
|
(21 |
) |
|
(1,279 |
) |
|
10 |
|
|
(1,290 |
) |
Investments in subsidiaries |
(245 |
) |
|
(7 |
) |
|
— |
|
|
252 |
|
|
— |
|
Distributions received from affiliates, net |
1,431 |
|
|
782 |
|
|
— |
|
|
(2,213 |
) |
|
— |
|
Net cash provided by (used in) investing activities |
1,186 |
|
|
754 |
|
|
(1,279 |
) |
|
(1,951 |
) |
|
(1,290 |
) |
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities |
|
|
|
|
|
|
|
|
|
Proceeds from issuances of debt |
1,500 |
|
|
— |
|
|
2,314 |
|
|
— |
|
|
3,814 |
|
Repayments of debt |
(1,470 |
) |
|
— |
|
|
(703 |
) |
|
— |
|
|
(2,173 |
) |
Debt issuance and deferred financing costs |
(22 |
) |
|
— |
|
|
(28 |
) |
|
— |
|
|
(50 |
) |
Distributions to parent |
— |
|
|
(1,431 |
) |
|
(782 |
) |
|
2,213 |
|
|
— |
|
Contributions from parent |
— |
|
|
245 |
|
|
7 |
|
|
(252 |
) |
|
— |
|
Distributions to owners |
(294 |
) |
|
— |
|
|
— |
|
|
— |
|
|
(294 |
) |
Net cash provided by (used in) financing activities |
(286 |
) |
|
(1,186 |
) |
|
808 |
|
|
1,961 |
|
|
1,297 |
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash, cash equivalents and restricted cash |
799 |
|
|
(1 |
) |
|
186 |
|
|
— |
|
|
984 |
|
Cash, cash equivalents and restricted cash—beginning of period |
234 |
|
|
13 |
|
|
358 |
|
|
— |
|
|
605 |
|
Cash, cash equivalents and restricted cash—end of period |
$ |
1,033 |
|
|
$ |
12 |
|
|
$ |
544 |
|
|
$ |
— |
|
|
$ |
1,589 |
|
Balances per Condensed Consolidating Balance Sheet:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2017 |
|
Parent Issuer |
|
Guarantors |
|
Non-Guarantors |
|
Eliminations |
|
Consolidated |
Cash and cash equivalents |
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
Restricted cash |
1,033 |
|
|
12 |
|
|
544 |
|
|
— |
|
|
1,589 |
|
Total cash, cash equivalents and restricted cash |
$ |
1,033 |
|
|
$ |
12 |
|
|
$ |
544 |
|
|
$ |
— |
|
|
$ |
1,589 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Condensed Consolidating Statement of Cash Flows |
Year Ended December 31, 2016 |
(in millions) |
|
|
|
|
|
|
|
|
|
|
|
Parent Issuer |
|
Guarantors |
|
Non-Guarantors |
|
Eliminations |
|
Consolidated |
Cash flows provided by (used in) operating activities |
$ |
(53 |
) |
|
$ |
181 |
|
|
$ |
(130 |
) |
|
$ |
2 |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities |
|
|
|
|
|
|
|
|
|
Property, plant and equipment, net |
— |
|
|
(7 |
) |
|
(2,306 |
) |
|
(2 |
) |
|
(2,315 |
) |
Investments in subsidiaries |
(2,429 |
) |
|
(1 |
) |
|
— |
|
|
2,430 |
|
|
— |
|
Distributions received from affiliates, net |
218 |
|
|
— |
|
|
— |
|
|
(218 |
) |
|
— |
|
Other |
— |
|
|
(6 |
) |
|
(32 |
) |
|
— |
|
|
(38 |
) |
Net cash used in investing activities |
(2,211 |
) |
|
(14 |
) |
|
(2,338 |
) |
|
2,210 |
|
|
(2,353 |
) |
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities |
|
|
|
|
|
|
|
|
|
Proceeds from issuances of debt |
2,560 |
|
|
— |
|
|
5,443 |
|
|
— |
|
|
8,003 |
|
Repayments of debt |
— |
|
|
(2,486 |
) |
|
(2,765 |
) |
|
— |
|
|
(5,251 |
) |
Debt issuance and deferred financing costs |
(73 |
) |
|
— |
|
|
(42 |
) |
|
— |
|
|
(115 |
) |
Debt extinguishment costs |
— |
|
|
(14 |
) |
|
— |
|
|
— |
|
|
(14 |
) |
Distributions to parent |
— |
|
|
(218 |
) |
|
— |
|
|
218 |
|
|
— |
|
Contributions from parent |
— |
|
|
2,429 |
|
|
1 |
|
|
(2,430 |
) |
|
— |
|
Distributions to owners |
(99 |
) |
|
— |
|
|
— |
|
|
— |
|
|
(99 |
) |
Net cash provided by (used in) financing activities |
2,388 |
|
|
(289 |
) |
|
2,637 |
|
|
(2,212 |
) |
|
2,524 |
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash, cash equivalents and restricted cash |
124 |
|
|
(122 |
) |
|
169 |
|
|
— |
|
|
171 |
|
Cash, cash equivalents and restricted cash—beginning of period |
110 |
|
|
135 |
|
|
189 |
|
|
— |
|
|
434 |
|
Cash, cash equivalents and restricted cash—end of period |
$ |
234 |
|
|
$ |
13 |
|
|
$ |
358 |
|
|
$ |
— |
|
|
$ |
605 |
|
|