Derivative Instruments (Tables)
|
6 Months Ended |
Jun. 30, 2015 |
|---|
| Derivative Instruments and Hedging Activities Disclosures [Line Items] |
|
| Fair Value of Derivative Assets and Liabilities |
The following table (in thousands) shows the fair value of our derivative instruments that are required to be measured at fair value on a recurring basis as of June 30, 2015 and December 31, 2014, which are classified as other current assets, non-current derivative assets, derivative liabilities and other non-current liabilities in our Consolidated Balance Sheets.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements as of |
|
June 30, 2015 |
|
December 31, 2014 |
|
Quoted Prices in Active Markets
(Level 1)
|
|
Significant Other Observable Inputs (Level 2) |
|
Significant Unobservable Inputs (Level 3) |
|
Total |
|
Quoted Prices in Active Markets
(Level 1)
|
|
Significant Other Observable Inputs (Level 2) |
|
Significant Unobservable Inputs (Level 3) |
|
Total |
Natural Gas Derivatives asset |
$ |
— |
|
|
$ |
181 |
|
|
$ |
— |
|
|
$ |
181 |
|
|
$ |
— |
|
|
$ |
1,216 |
|
|
$ |
— |
|
|
$ |
1,216 |
|
Liquefaction Supply Derivatives asset (liability) |
— |
|
|
(27 |
) |
|
440 |
|
|
413 |
|
|
— |
|
|
— |
|
|
342 |
|
|
342 |
|
Interest Rate Derivatives liability |
— |
|
|
(8,172 |
) |
|
— |
|
|
(8,172 |
) |
|
— |
|
|
(12,036 |
) |
|
— |
|
|
(12,036 |
) |
|
| Fair Value Inputs, Assets, Quantitative Information |
The following table (in thousands, except natural gas basis spread) includes quantitative information for the unobservable inputs for the Level 3 Liquefaction Supply Derivatives as of June 30, 2015:
|
|
|
|
|
|
|
|
|
|
|
|
Net Fair Value Asset |
|
Valuation Technique |
|
Significant Unobservable Input |
|
Significant Unobservable Inputs Range |
Liquefaction Supply Derivatives |
|
$440 |
|
Income Approach |
|
Basis Spread |
|
$ (0.350) - $0.020 |
|
| Derivative Net Presentation on Consolidated Balance Sheets |
The following table (in thousands) shows the fair value of our derivatives outstanding on a gross and net basis:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Amounts Recognized |
|
Gross Amounts Offset in the Consolidated Balance Sheets |
|
Net Amounts Presented in the Consolidated Balance Sheets |
Offsetting Derivative Assets (Liabilities) |
|
|
|
As of June 30, 2015 |
|
|
|
|
|
|
Natural Gas Derivatives |
|
$ |
267 |
|
|
$ |
(86 |
) |
|
$ |
181 |
|
Liquefaction Supply Derivatives |
|
733 |
|
|
— |
|
|
733 |
|
Liquefaction Supply Derivatives |
|
(320 |
) |
|
— |
|
|
(320 |
) |
Interest Rate Derivatives |
|
(8,172 |
) |
|
— |
|
|
(8,172 |
) |
As of December 31, 2014 |
|
|
|
|
|
|
Natural Gas Derivatives |
|
1,226 |
|
|
(10 |
) |
|
1,216 |
|
Liquefaction Supply Derivatives |
|
662 |
|
|
— |
|
|
662 |
|
Liquefaction Supply Derivatives |
|
(320 |
) |
|
— |
|
|
(320 |
) |
Interest Rate Derivatives |
|
11,158 |
|
|
— |
|
|
11,158 |
|
Interest Rate Derivatives |
|
(23,194 |
) |
|
— |
|
|
(23,194 |
) |
|
| Commodity Derivatives [Member] |
|
| Derivative Instruments and Hedging Activities Disclosures [Line Items] |
|
| Fair Value of Derivative Instruments by Balance Sheet Location |
The following table (in thousands) shows the fair value and location of our Commodity Derivatives on our Consolidated Balance Sheets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2015 |
|
December 31, 2014 |
|
|
Natural Gas Derivatives (1) |
|
Liquefaction Supply Derivatives |
|
Total |
|
Natural Gas Derivatives (1) |
|
Liquefaction Supply Derivatives |
|
Total |
Balance Sheet Location |
|
|
|
|
|
|
|
|
|
|
|
|
Other current assets |
|
$ |
181 |
|
|
$ |
307 |
|
|
$ |
488 |
|
|
$ |
1,216 |
|
|
$ |
76 |
|
|
$ |
1,292 |
|
Non-current derivative assets |
|
— |
|
|
426 |
|
|
426 |
|
|
— |
|
|
586 |
|
|
586 |
|
Total derivative assets |
|
181 |
|
|
733 |
|
|
914 |
|
|
1,216 |
|
|
662 |
|
|
1,878 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative liabilities |
|
— |
|
|
(222 |
) |
|
(222 |
) |
|
— |
|
|
(53 |
) |
|
(53 |
) |
Other non-current liabilities |
|
— |
|
|
(98 |
) |
|
(98 |
) |
|
— |
|
|
(267 |
) |
|
(267 |
) |
Total derivative liabilities |
|
— |
|
|
(320 |
) |
|
(320 |
) |
|
— |
|
|
(320 |
) |
|
(320 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative asset, net |
|
$ |
181 |
|
|
$ |
413 |
|
|
$ |
594 |
|
|
$ |
1,216 |
|
|
$ |
342 |
|
|
$ |
1,558 |
|
|
|
(1) |
Does not include a collateral deposit of $0.2 million and a collateral call of $1.1 million for such contracts, which are included in other current assets in our Consolidated Balance Sheets as of June 30, 2015 and December 31, 2014, respectively.
|
|
| Derivative Instruments, Gain (Loss) |
The following table (in thousands) shows the changes in the fair value and settlements and location of our Commodity Derivatives recorded on our Consolidated Statements of Operations during the three and six months ended June 30, 2015 and 2014:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
|
Statement of Operations Location |
2015 |
|
2014 |
|
2015 |
|
2014 |
Natural Gas Derivatives loss |
Revenues |
$ |
— |
|
|
$ |
(2 |
) |
|
$ |
— |
|
|
$ |
(31 |
) |
Natural Gas Derivatives gain (loss) |
Derivative gain (loss), net |
(294 |
) |
|
(56 |
) |
|
460 |
|
|
(258 |
) |
Liquefaction Supply Derivatives gain (1) |
Operating and maintenance expense |
81 |
|
|
— |
|
|
81 |
|
|
— |
|
|
|
(1) |
There were no physical settlements during the reporting period.
|
|
| Interest Rate Derivatives [Member] |
|
| Derivative Instruments and Hedging Activities Disclosures [Line Items] |
|
| Schedule of Notional Amounts of Outstanding Derivative Positions |
At June 30, 2015, SPL had the following Interest Rate Derivatives outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Initial Notional Amount |
|
Maximum Notional Amount |
|
Effective Date |
|
Maturity Date |
|
Weighted Average Fixed Interest Rate Paid |
|
Variable Interest Rate Received |
Interest Rate Derivatives |
|
$20.0 million |
|
$690.8 million |
|
August 14, 2012 |
|
July 31, 2019 |
|
1.98% |
|
One-month LIBOR |
|
| Fair Value of Derivative Instruments by Balance Sheet Location |
The following table (in thousands) shows the fair value of our Interest Rate Derivatives:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements as of |
|
|
Balance Sheet Location |
|
June 30, 2015 |
|
December 31, 2014 |
Interest Rate Derivatives |
|
Non-current derivative assets (Other non-current liabilities) |
|
$ |
(555 |
) |
|
$ |
11,158 |
|
Interest Rate Derivatives |
|
Derivative liabilities |
|
(7,617 |
) |
|
(23,194 |
) |
|
| Derivative Instruments, Gain (Loss) |
The following table (in thousands) shows the changes in the fair value and settlements of our Interest Rate Derivatives recorded in derivative gain (loss), net on our Consolidated Statements of Operations during the three and six months ended June 30, 2015 and 2014:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
|
|
2015 |
|
2014 |
|
2015 |
|
2014 |
Interest Rate Derivatives gain (loss) |
|
$ |
1,469 |
|
|
$ |
(60,122 |
) |
|
$ |
(35,669 |
) |
|
$ |
(94,601 |
) |
|