Annual report pursuant to Section 13 and 15(d)

Derivative Instruments (Tables)

v3.3.1.900
Derivative Instruments (Tables)
12 Months Ended
Dec. 31, 2015
Derivative Instruments and Hedging Activities Disclosures [Line Items]  
Fair Value of Derivative Assets and Liabilities
The following table shows the fair value (in thousands) of the derivative instruments that are required to be measured at fair value on a recurring basis as of December 31, 2015 and 2014, which are classified as other current assets, non-current derivative assets, derivative liabilities or other non-current liabilities in our Consolidated Balance Sheets.
 
Fair Value Measurements as of
 
December 31, 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
$

 
$
39

 
$

 
$
39

 
$

 
$
1,216

 
$

 
$
1,216

Liquefaction Supply Derivatives asset (liability)

 
(25
)
 
32,492

 
32,467

 

 

 
342

 
342

Interest Rate Derivatives liability

 
(8,740
)
 

 
(8,740
)
 

 
(12,036
)
 

 
(12,036
)
Fair Value Inputs, Assets, Quantitative Information
The following table includes quantitative information for the unobservable inputs for the Level 3 Liquefaction Supply Derivatives as of December 31, 2015:
 
 
Net Fair Value Asset
(in thousands)
 
Valuation Technique
 
Significant Unobservable Input
 
Significant Unobservable Inputs Range
Liquefaction Supply Derivatives
 
$32,492
 
Income Approach
 
Basis Spread
 
$ (0.350) - $0.050

Derivative Net Presentation on Consolidated Balance Sheets
The following table shows the fair value (in thousands) 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 December 31, 2015
 
 
 
 
 
 
Natural Gas Derivatives
 
$
188

 
$
(149
)
 
$
39

Liquefaction Supply Derivatives
 
33,636

 
(595
)
 
33,041

Liquefaction Supply Derivatives
 
(574
)
 

 
(574
)
Interest Rate Derivatives
 
(8,740
)
 

 
(8,740
)
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:
 
 
December 31, 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
 
$
39

 
$
2,737

 
$
2,776

 
$
1,216

 
$
76

 
$
1,292

Non-current derivative assets
 

 
30,304

 
30,304

 

 
586

 
586

Total derivative assets
 
39


33,041

 
33,080

 
1,216

 
662

 
1,878

 
 
 
 
 
 
 
 
 
 
 
 
 
Derivative liabilities
 

 
(490
)
 
(490
)
 

 
(53
)
 
(53
)
Other non-current liabilities
 

 
(84
)
 
(84
)
 

 
(267
)
 
(267
)
Total derivative liabilities
 


(574
)
 
(574
)
 

 
(320
)
 
(320
)
 
 
 
 
 
 
 
 
 
 
 
 
 
Derivative asset, net
 
$
39


$
32,467


$
32,506

 
$
1,216

 
$
342

 
$
1,558

 
(1)
Does not include a collateral deposit of $0.4 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 December 31, 2015 and 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 years ended December 31, 2015, 2014 and 2013:
 
 
 
Year Ended December 31,
 
Statement of Operations Location
 
2015
 
2014
 
2013
Natural Gas Derivatives loss
Revenues
 
$

 
$
(31
)
 
$
(463
)
Natural Gas Derivatives gain
Operating and maintenance expense
 
2,065

 
1,389

 
657

Liquefaction Supply Derivatives gain (1)
Operating and maintenance expense
 
32,503

 
342

 


 
 
 
 
 

(1)
Does not include the realized value associated with derivative instruments that settle through physical delivery.
Interest Rate Derivatives [Member]  
Derivative Instruments and Hedging Activities Disclosures [Line Items]  
Schedule of Notional Amounts of Outstanding Derivative Positions
At December 31, 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
 
$628.8 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 and location of our Interest Rate Derivatives on our Consolidated Balance Sheets:
 
 
 
 
Fair Value Measurements as of
 
 
Balance Sheet Location
 
December 31, 2015
 
December 31, 2014
Interest Rate Derivatives
 
Derivative liabilities
 
$
(5,940
)
 
$
(23,194
)
Interest Rate Derivatives
 
Non-current derivative assets (Other non-current liabilities)
 
(2,800
)
 
11,158

Schedule of Cash Flow Hedges Included in Accumulated Other Comprehensive Income (Loss)
The following table (in thousands) details the effect of our Interest Rate Derivatives included in Other Comprehensive Income (“OCI”) and accumulated other comprehensive income (“AOCI”) during the year ended December 31, 2013. The Interest Rate Derivatives had no effect on OCI during the years ended December 31, 2015 and 2014.
 
 
Gain (Loss) in OCI
 
Gain (Loss) Reclassified from AOCI into Interest Expense (Effective Portion)
 
Losses Reclassified into Earnings as a Result of Discontinuance of Cash Flow Hedge Accounting
Year Ended December 31, 2013
 
 
 
 
 
 
Interest Rate Derivatives - Designated
 
$
21,297

 
$

 
$
5,807

Interest Rate Derivatives - Settlements
 
(30
)
 

 
166

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 years ended December 31, 2015, 2014 and 2013:
 
 
Year Ended December 31,
 
 
2015
 
2014
 
2013
Interest Rate Derivatives gain (loss)
 
$
(41,722
)
 
$
(119,401
)
 
$
88,596