XML 44 R30.htm IDEA: XBRL DOCUMENT v3.25.1
Derivative Instruments (Tables)
 3 Months Ended
Mar. 31, 2025
Derivative Instruments and Hedging Activities Disclosures [Line Items]  
Fair Value of Derivative Assets and Liabilities
The following table shows the fair value of our derivative instruments that are required to be measured at fair value on a recurring basis, distinguished by the fair value hierarchy levels prescribed by GAAP (in millions):
Fair Value Measurements as of
March 31, 2025December 31, 2024
Quoted Prices in Active Markets
(Level 1)		Significant Other Observable Inputs
(Level 2)		Significant Unobservable Inputs
(Level 3)		TotalQuoted Prices in Active Markets
(Level 1)		Significant Other Observable Inputs
(Level 2)		Significant Unobservable Inputs
(Level 3)		Total
Liquefaction Supply Derivatives asset (liability)
$— $12 $(1,415)$(1,403)$— $59 $(801)$(742)
LNG Trading Derivatives asset
— 75 — 75 — 17 — 17 
FX Derivatives asset
— 9 — 9 — 16 — 16 
Fair Value Measurement Inputs and Valuation Techniques The following table includes quantitative information for the unobservable inputs for the Level 3 Liquefaction Supply Derivatives as of March 31, 2025:
Net Fair Value Liability
(in millions)
Valuation ApproachSignificant Unobservable InputRange of Significant Unobservable Inputs / Weighted Average (1)
Liquefaction Supply Derivatives$(1,415)Market approach incorporating present value techniques
Henry Hub basis spread
$(4.950) - $0.265 / $(0.114)
Option pricing model
International LNG pricing spread, relative to Henry Hub (2)
91% - 374% / 192%
(1)Unobservable inputs were weighted by the relative fair value of the instruments.
(2)Spread contemplates U.S. dollar-denominated pricing.
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation
The following table shows the changes in the fair value of the Level 3 Liquefaction Supply Derivatives (in millions):
Three Months Ended March 31,
2025
2024
Balance, beginning of period$(801)$(2,178)
Realized and change in fair value gains (losses) included in net income (1):
Included in cost of sales, existing deals (2)(792)(424)
Included in cost of sales, new deals (3)13 5 
Purchases and settlements:
Purchases (4)— — 
Settlements (5)166 140 
Transfers out of level 3 (6)(1)— 
Balance, end of period$(1,415)$(2,457)
Unfavorable changes in fair value relating to instruments still held at the end of the period
$(779)$(419)
(1)Does not include the realized value associated with derivative instruments that settle through physical delivery, as settlement is equal to the contractually fixed price from trade date multiplied by contractual volume.  See settlements line item in this table.
(2)Impact to earnings on deals that existed at the beginning of the period and continue to exist at the end of the period.
(3)Impact to earnings on deals that were entered into during the reporting period and continue to exist at the end of the period.
(4)Includes any day one gain (loss) recognized during the reporting period on deals that were entered into during the reporting period which continue to exist at the end of the period.
(5)Roll-off in the current period of amounts recognized in our Consolidated Balance Sheets at the end of the previous period due to settlement of the underlying instruments in the current period.
(6)Transferred out of Level 3 as a result of observable market for the underlying natural gas purchase agreements.
Fair Value of Derivative Instruments by Balance Sheet Location
The following table shows the fair value and location of our derivative instruments on our Consolidated Balance Sheets (in millions):
March 31, 2025
Liquefaction Supply Derivatives
LNG Trading Derivatives
FX Derivatives
Total
Consolidated Balance Sheets Location
Current derivative assets$49 $75 $11 $135 
Derivative assets1,023 — — 1,023 
Total derivative assets1,072 75 11 1,158 
Current derivative liabilities(708)— (2)(710)
Derivative liabilities(1,767)— — (1,767)
Total derivative liabilities(2,475)— (2)(2,477)
Derivative asset (liability), net$(1,403)$75 $9 $(1,319)
December 31, 2024
Liquefaction Supply Derivatives
LNG Trading Derivatives
FX Derivatives
Total
Consolidated Balance Sheets Location
Current derivative assets$105 $32 $18 $155 
Derivative assets1,903 — — 1,903 
Total derivative assets2,008 32 18 2,058 
Current derivative liabilities(885)(15)(2)(902)
Derivative liabilities(1,865)— — (1,865)
Total derivative liabilities(2,750)(15)(2)(2,767)
Derivative asset (liability), net$(742)$17 $16 $(709)
Derivative Net Presentation on Consolidated Balance Sheets
The following table reconciles the fair value of our derivative assets and liabilities on a gross basis, by contract, to net amounts as presented on our Consolidated Balance Sheets after offsetting for any balances with the same counterparty under master netting arrangements or other relevant netting criteria under GAAP (in millions):
Liquefaction Supply Derivatives
LNG Trading Derivatives
FX Derivatives
As of March 31, 2025
Gross assets$2,362 $82 $13 
Offsetting amounts(1,290)(7)(2)
Net assets (1)$1,072 $75 $11 
Gross liabilities$(2,520)$— $(4)
Offsetting amounts45 — 2 
Net liabilities (2)$(2,475)$— $(2)
As of December 31, 2024
Gross assets$3,064 $42 $25 
Offsetting amounts(1,056)(10)(7)
Net assets (1)$2,008 $32 $18 
Gross liabilities$(2,790)$(16)$(3)
Offsetting amounts40 1 1 
Net liabilities (2)$(2,750)$(15)$(2)
(1)Includes current and non-current derivative assets of $135 million and $1,023 million, respectively, as of March 31, 2025 and $155 million and $1,903 million, respectively, as of December 31, 2024.
(2)Includes current and non-current derivative liabilities of $710 million and $1,767 million, respectively, as of March 31, 2025 and $902 million and $1,865 million, respectively, as of December 31, 2024.
Derivative Liability, Subject to Master Netting Offset, Collateral
The table below shows the collateral balances that are recorded within margin deposits and not netted on our Consolidated Balance Sheets (in millions):
Consolidated Balance Sheets LocationMarch 31,December 31,
20252024
Liquefaction Supply DerivativesMargin deposits$32 $18 
LNG Trading DerivativesMargin deposits55 110 
LNG Trading DerivativesOther current liabilities11 — 
Commodity Derivatives [Member]  
Derivative Instruments and Hedging Activities Disclosures [Line Items]  
Schedule of Notional Amounts of Outstanding Derivative Positions
The following table shows the notional amounts of our Commodity Derivatives:
March 31, 2025December 31, 2024
Liquefaction Supply Derivatives (1)LNG Trading DerivativesLiquefaction Supply Derivatives (1)LNG Trading Derivatives
Notional amount, net (in TBtu)12,441 9 12,503 (8)
(1)Inclusive of amounts under contracts with unsatisfied contractual conditions and exclusive of extension options that were uncertain to be taken as of both March 31, 2025 and December 31, 2024.
Derivative Instruments, Gain (Loss)
The following table shows the effect and location of our Commodity Derivatives recorded on our Consolidated Statements of Operations (in millions):
Gain (Loss) Recognized in Consolidated Statements of Operations
Consolidated Statements of Operations Location (1)
Three Months Ended March 31,
20252024
LNG Trading DerivativesLNG revenues$127 $16 
LNG Trading DerivativesCost of sales45 (19)
Liquefaction Supply Derivatives (2)LNG revenues1 — 
Liquefaction Supply Derivatives (2)Cost of sales(701)(268)
(1)Fair value fluctuations associated with activities of our Commodity Derivatives are classified and presented consistently with the item economically hedged and the nature and intent of the derivative instrument.
(2)Does not include the realized value associated with the Liquefaction Supply Derivatives that settle through physical delivery.
FX Derivatives [Member]  
Derivative Instruments and Hedging Activities Disclosures [Line Items]  
Derivative Instruments, Gain (Loss)
The following table shows the effect and location of our FX Derivatives recorded on our Consolidated Statements of Operations (in millions):
Gain (Loss) Recognized in Consolidated Statements of Operations
Consolidated Statements of Operations LocationThree Months Ended March 31,
20252024
FX Derivatives
LNG revenues$(11)$13