HOUSTON--(BUSINESS WIRE)--Feb 23, 2023--
Cheniere Energy, Inc. (“Cheniere”) (NYSE American: LNG) today announced its financial results for the fourth quarter and full year 2022.
YEAR END 2022 SUMMARY FINANCIAL RESULTS
(in billions) |
|
|
|
| Twelve Months Ended |
| ||
Revenues |
|
|
|
|
|
| $33.4 |
|
Net Income 1 |
|
|
|
| $1.4 |
| ||
Consolidated Adjusted EBITDA 2 |
|
|
|
| $11.6 |
| ||
Distributable Cash Flow 2 |
|
|
|
| $8.7 |
|
2023 FULL YEAR FINANCIAL GUIDANCE
(in billions) |
| 2023 |
| ||
Consolidated Adjusted EBITDA 2 |
| $8.0 | - | $8.5 |
|
Distributable Cash Flow 2 |
| $5.5 | - | $6.0 |
|
RECENT HIGHLIGHTS
CEO COMMENT
“Reflecting on an incredible 2022, I am most proud of the Cheniere team’s unwavering commitment to safety and operational excellence, which enabled us to answer the call for reliable, cleaner-burning energy supply during a critical time in energy markets across the globe,” said Jack Fusco, Cheniere’s President and Chief Executive Officer. “2022 brought the criticality of natural gas and energy security into focus throughout the world, and we are proud to have made FID on Corpus Christi Stage 3, which will provide much-needed new LNG volumes to the market beginning in late 2025.”
SUMMARY AND REVIEW OF FINANCIAL RESULTS
(in millions, except LNG data) | Three Months Ended December 31, |
| Twelve Months Ended December 31, | ||||||||||||||||
| 2022 |
| 2021 |
| % Change |
| 2022 |
| 2021 |
| % Change | ||||||||
Revenues | $ | 9,085 |
| $ | 6,557 |
|
| 39 | % |
| $ | 33,428 |
| $ | 15,864 |
|
| 111 | % |
Net income (loss) 1 | $ | 3,937 |
| $ | (1,323 | ) |
| nm |
|
| $ | 1,428 |
| $ | (2,343 | ) |
| nm |
|
Consolidated Adjusted EBITDA 2 | $ | 3,100 |
| $ | 1,339 |
|
| 132 | % |
| $ | 11,564 |
| $ | 4,867 |
|
| 138 | % |
LNG exported: |
|
|
|
|
|
|
|
|
|
|
| ||||||||
Number of cargoes |
| 166 |
|
| 153 |
|
| 8 | % |
|
| 638 |
|
| 566 |
|
| 13 | % |
Volumes (TBtu) |
| 601 |
|
| 542 |
|
| 11 | % |
|
| 2,306 |
|
| 2,018 |
|
| 14 | % |
LNG volumes loaded (TBtu) |
| 600 |
|
| 540 |
|
| 11 | % |
|
| 2,308 |
|
| 2,015 |
|
| 15 | % |
Consolidated Adjusted EBITDA increased approximately $1.8 billion and $6.7 billion for the three and twelve months ended December 31, 2022, respectively, as compared to the three and twelve months ended December 31, 2021. The increase in both the three and twelve months ended December 31, 2022 was due primarily to increased total margins, driven by increased margins per MMBtu of LNG, increased volumes of LNG delivered and, to a lesser extent, a higher contribution from certain portfolio optimization activities.
Net Income and Consolidated Adjusted EBITDA for the three and twelve months ended December 31, 2022 was positively impacted by the recognition of the $765 million lump-sum payment made by Chevron U.S.A. Inc. (“Chevron”) throughout the six months ended December 31, 2022 related to the previously announced early termination of the Terminal Use Agreement (TUA) between Sabine Pass LNG, L.P. and Chevron.
Net income (loss) was approximately $3.9 billion and $1.4 billion for the three and twelve months ended December 31, 2022, respectively, as compared to approximately $(1.3) billion and $(2.3) billion in the corresponding 2021 periods. The favorable change for the three months ended December 31, 2022 was primarily due to favorable changes in fair value of our derivative portfolio of approximately $3.9 billion (before tax and non-controlling interests) as compared to the $0.6 billion of unfavorable changes in fair value in the prior period, as well as increased total margins driven by increased volumes of LNG delivered and increased margins per MMBtu of LNG. The favorable change for the twelve months ended December 31, 2022 was primarily due to increased total margins driven by increased margins per MMBtu of LNG and increased volumes of LNG delivered, partially offset by an increase in unfavorable changes in fair value of our derivative portfolio of approximately $1.4 billion (before tax and non-controlling interests), as well as the provision for income taxes as compared to the tax benefit recognized in the prior period.
Substantially all derivative gains (losses) relate to the use of commodity derivative instruments indexed to international gas and LNG prices, primarily related to our long-term IPM agreements. Our IPM agreements are designed to provide stable margins on purchases of natural gas and sales of LNG over the life of the agreements and have a fixed fee component, similar to that of LNG sold under our long-term, fixed fee LNG SPAs. However, the long-term duration and international price basis of our IPM agreements make them particularly susceptible to fluctuations in fair market value from period to period. In addition, accounting requirements prescribe recognition of these long-term gas supply agreements at fair value, but do not currently permit fair value recognition of the associated sale of LNG, resulting in a mismatch of accounting recognition for the purchase of natural gas and sale of LNG. As a result of the significant volatility in forward international gas and LNG price curves during the three and twelve months ended December 31, 2022, we recognized $4.4 billion and $(4.7) billion, respectively, of non-cash favorable (unfavorable) changes in fair value attributable to such positions (before tax and non-controlling interests).
Share-based compensation expenses included in net income (loss) totaled $90 million and $205 million for the three and twelve months ended December 31, 2022, respectively, compared to $48 million and $140 million for the three and twelve months ended December 31, 2021, respectively. The increase in share-based compensation expense for the three and twelve months ended December 31, 2022 compared to the corresponding 2021 periods is primarily driven by higher expense recognized in 2022 on the modification of certain equity awards to permit cash settlement upon vesting.
Our financial results are reported on a consolidated basis. Our ownership interest in Cheniere Partners as of December 31, 2022 consisted of 100% ownership of the general partner and a 48.6% limited partner interest.
BALANCE SHEET MANAGEMENT
Capital Resources
As of December 31, 2022, our total consolidated available liquidity was approximately $9.9 billion. We had cash and cash equivalents of $1.4 billion on a consolidated basis, of which $904 million was held by Cheniere Partners. In addition, we had restricted cash and cash equivalents of $1.1 billion, $1.3 billion of available commitments under the Cheniere Revolving Credit Facility, $1.3 billion of available commitments under the Cheniere Corpus Christi Holdings, LLC (“CCH”) Working Capital Facility, $3.3 billion of available commitments under CCH’s term loan credit facility (the “CCH Credit Facility”), $750 million of available commitments under Cheniere Partners’ credit facilities, and $872 million of available commitments under the Sabine Pass Liquefaction, LLC (“SPL”) Working Capital Facility.
Recent Key Financial Transactions and Updates
In November and December 2022, SPL issued an aggregate principal amount of $500 million of Senior Secured Amortizing Notes due 2037, the proceeds of which, together with cash on hand, were used to redeem the remaining outstanding amount of SPL’s 5.625% Senior Secured Notes due 2023, subsequent to the $300 million redemption in October 2022.
In December 2022, pursuant to a tender offer, $752 million in aggregate principal amount outstanding of CCH’s 7.000% Senior Secured Notes due 2024 (“2024 CCH Senior Notes”) was repurchased with cash on hand. In January 2023, the remaining outstanding principal amount of $498 million of the 2024 CCH Senior Notes was redeemed with cash on hand.
During the three months ended December 31, 2022, Cheniere repurchased over $434 million in principal of outstanding senior notes at CCH in the open market, partially redeeming the 5.875% Senior Secured Notes due 2025, the 5.125% Senior Secured Notes due 2027, the 3.700% Senior Secured Notes due 2029 and the Senior Secured Notes due 2039.
LIQUEFACTION PROJECTS OVERVIEW
Construction Progress as of January 31, 2023:
| CCL Stage 3 Project |
Project Status | Under Construction |
Project Completion Percentage | 24.5% (1) |
Expected Substantial Completion | 2H 2025 - 1H 2027 |
(1) Engineering 41.3% complete, procurement 36.9% complete, subcontract work 29.5% complete and construction 2.2% complete. |
SPL Project
Through Cheniere Partners, we operate six natural gas liquefaction Trains for a total production capacity of approximately 30 mtpa of LNG at the Sabine Pass LNG terminal in Cameron Parish, Louisiana (the “SPL Project”).
SPL Expansion Project
Through Cheniere Partners, we are developing an expansion adjacent to the SPL Project consisting of up to three natural gas liquefaction Trains with an expected total production capacity of approximately 20 mtpa of LNG (the “SPL Expansion Project”). In February 2023, certain subsidiaries of Cheniere Partners initiated the pre-filing review process with respect to the SPL Expansion Project with the FERC.
CCL Project
We operate three natural gas liquefaction Trains for a total production capacity of approximately 15 mtpa of LNG at the Corpus Christi LNG terminal near Corpus Christi, Texas (the “CCL Project”).
Corpus Christi Stage 3 Project
We are constructing an expansion adjacent to the CCL Project consisting of seven midscale Trains with an expected total production capacity of over 10 mtpa of LNG (the “CCL Stage 3 Project”). In June 2022, our Board of Directors made a positive FID with respect to the CCL Stage 3 Project and issued full notice to proceed with construction to Bechtel.
Corpus Christi Liquefaction Midscale Trains 8 & 9 Project
We are developing an expansion adjacent to the CCL Stage 3 Project consisting of two midscale Trains with an expected total production capacity of approximately 3 mtpa of LNG (the “CCL Midscale Trains 8 & 9 Project”). In September 2022, certain of our subsidiaries entered the pre-filing review process with the FERC.
INVESTOR CONFERENCE CALL AND WEBCAST
We will host a conference call to discuss our financial and operating results for the fourth quarter and full year 2022 on Thursday, February 23, 2023, at 11 a.m. Eastern time / 10 a.m. Central time. A listen-only webcast of the call and an accompanying slide presentation may be accessed through our website at www.cheniere.com. Following the call, an archived recording will be made available on our website.
___________________________ |
1 Net income (loss) as used herein refers to Net income (loss) attributable to common stockholders on our Consolidated Statements of Operations. |
2 Non-GAAP financial measure. See “Reconciliation of Non-GAAP Measures” for further details. |
About Cheniere
Cheniere Energy, Inc. is the leading producer and exporter of LNG in the United States, reliably providing a clean, secure, and affordable solution to the growing global need for natural gas. Cheniere is a full-service LNG provider, with capabilities that include gas procurement and transportation, liquefaction, vessel chartering, and LNG delivery. Cheniere has one of the largest liquefaction platforms in the world, consisting of the Sabine Pass and Corpus Christi liquefaction facilities on the U.S. Gulf Coast, with total production capacity of approximately 45 mtpa of LNG in operation and an additional 10+ mtpa of expected production capacity under construction. Cheniere is also pursuing liquefaction expansion opportunities and other projects along the LNG value chain. Cheniere is headquartered in Houston, Texas, and has additional offices in London, Singapore, Beijing, Tokyo, and Washington, D.C.
For additional information, please refer to the Cheniere website at www.cheniere.com and Annual Report on Form 10-K for the year ended December 31, 2022, filed with the Securities and Exchange Commission.
Use of Non-GAAP Financial Measures
In addition to disclosing financial results in accordance with U.S. GAAP, the accompanying news release contains non-GAAP financial measures. Consolidated Adjusted EBITDA and Distributable Cash Flow are non-GAAP financial measures that we use to facilitate comparisons of operating performance across periods. These non-GAAP measures should be viewed as a supplement to and not a substitute for our U.S. GAAP measures of performance and the financial results calculated in accordance with U.S. GAAP and reconciliations from these results should be carefully evaluated.
Non-GAAP measures have limitations as an analytical tool and should not be considered in isolation or in lieu of an analysis of our results as reported under GAAP and should be evaluated only on a supplementary basis.
Forward-Looking Statements
This press release contains certain statements that may include “forward-looking statements” within the meanings of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. All statements, other than statements of historical or present facts or conditions, included herein are “forward-looking statements.” Included among “forward-looking statements” are, among other things, (i) statements regarding Cheniere’s financial and operational guidance, business strategy, plans and objectives, including the development, construction and operation of liquefaction facilities, (ii) statements regarding regulatory authorization and approval expectations, (iii) statements expressing beliefs and expectations regarding the development of Cheniere’s LNG terminal and pipeline businesses, including liquefaction facilities, (iv) statements regarding the business operations and prospects of third-parties, (v) statements regarding potential financing arrangements, (vi) statements regarding future discussions and entry into contracts, and (vii) statements relating to Cheniere’s capital deployment, including intent, ability, extent, and timing of capital expenditures, debt repayment, dividends, share repurchases and execution on the capital allocation plan. Although Cheniere believes that the expectations reflected in these forward-looking statements are reasonable, they do involve assumptions, risks and uncertainties, and these expectations may prove to be incorrect. Cheniere’s actual results could differ materially from those anticipated in these forward-looking statements as a result of a variety of factors, including those discussed in Cheniere’s periodic reports that are filed with and available from the Securities and Exchange Commission. You should not place undue reliance on these forward-looking statements, which speak only as of the date of this press release. Other than as required under the securities laws, Cheniere does not assume a duty to update these forward-looking statements.
(Financial Tables and Supplementary Information Follow)
LNG VOLUME SUMMARY
As of February 17, 2023, approximately 2,650 cumulative LNG cargoes totaling over 180 million tonnes of LNG have been produced, loaded and exported from our liquefaction projects.
During the three and twelve months ended December 31, 2022, we exported 601 and 2,306 TBtu of LNG, respectively, from our liquefaction projects. 56 TBtu of LNG exported from our liquefaction projects and sold on a delivered basis was in transit as of December 31, 2022, none of which was related to commissioning activities.
The following table summarizes the volumes of operational and commissioning LNG that were loaded from our liquefaction projects and for which the financial impact was recognized on our Consolidated Financial Statements during the three and twelve months ended December 31, 2022:
| Three Months Ended December 31, 2022 |
| Twelve Months Ended December 31, 2022 | ||||||
(in TBtu) | Operational |
| Commissioning |
| Operational |
| Commissioning | ||
Volumes loaded during the current period | 600 |
|
| — |
| 2,295 |
|
| 13 |
Volumes loaded during the prior period but recognized during the current period | 37 |
|
| — |
| 49 |
|
| 1 |
Less: volumes loaded during the current period and in transit at the end of the period | (56 | ) |
| — |
| (56 | ) |
| — |
Total volumes recognized in the current period | 581 |
|
| — |
| 2,288 |
|
| 14 |
In addition, during the three and twelve months ended December 31, 2022, we recognized 10 TBtu and 29 TBtu of LNG on our Consolidated Financial Statements related to LNG cargoes sourced from third-parties.
Cheniere Energy, Inc. Consolidated Statements of Operations (in millions, except per share data) (1) | |||||||||||||||
| Three Months Ended |
| Twelve Months Ended | ||||||||||||
| December 31, |
| December 31, | ||||||||||||
|
| 2022 |
|
|
| 2021 |
|
|
| 2022 |
|
|
| 2021 |
|
Revenues |
|
|
|
|
|
|
| ||||||||
LNG revenues | $ | 8,355 |
|
| $ | 6,405 |
|
| $ | 31,804 |
|
| $ | 15,395 |
|
Regasification revenues |
| 477 |
|
|
| 67 |
|
|
| 1,068 |
|
|
| 269 |
|
Other revenues |
| 253 |
|
|
| 85 |
|
|
| 556 |
|
|
| 200 |
|
Total revenues |
| 9,085 |
|
|
| 6,557 |
|
|
| 33,428 |
|
|
| 15,864 |
|
|
|
|
|
|
|
|
| ||||||||
Operating costs and expenses |
|
|
|
|
|
|
| ||||||||
Cost of sales (excluding items shown separately below) (2) |
| 1,471 |
|
|
| 5,365 |
|
|
| 25,632 |
|
|
| 13,773 |
|
Operating and maintenance expense |
| 454 |
|
|
| 387 |
|
|
| 1,681 |
|
|
| 1,444 |
|
Selling, general and administrative expense |
| 151 |
|
|
| 101 |
|
|
| 416 |
|
|
| 325 |
|
Depreciation and amortization expense |
| 292 |
|
|
| 258 |
|
|
| 1,119 |
|
|
| 1,011 |
|
Development expense |
| 4 |
|
|
| 2 |
|
|
| 16 |
|
|
| 7 |
|
Other |
| 2 |
|
|
| 5 |
|
|
| 5 |
|
|
| 5 |
|
Total operating costs and expenses |
| 2,374 |
|
|
| 6,118 |
|
|
| 28,869 |
|
|
| 16,565 |
|
|
|
|
|
|
|
|
| ||||||||
Income (loss) from operations |
| 6,711 |
|
|
| 439 |
|
|
| 4,559 |
|
|
| (701 | ) |
|
|
|
|
|
|
|
| ||||||||
Other income (expense) |
|
|
|
|
|
|
| ||||||||
Interest expense, net of capitalized interest |
| (346 | ) |
|
| (350 | ) |
|
| (1,406 | ) |
|
| (1,438 | ) |
Loss on modification or extinguishment of debt |
| (23 | ) |
|
| (21 | ) |
|
| (66 | ) |
|
| (116 | ) |
Interest rate derivative gain (loss), net |
| — |
|
|
| 2 |
|
|
| 2 |
|
|
| (1 | ) |
Other income (expense), net |
| 26 |
|
|
| (8 | ) |
|
| 5 |
|
|
| (22 | ) |
Total other expense |
| (343 | ) |
|
| (377 | ) |
|
| (1,465 | ) |
|
| (1,577 | ) |
|
|
|
|
|
|
|
| ||||||||
Income (loss) before income taxes and non-controlling interest |
| 6,368 |
|
|
| 62 |
|
|
| 3,094 |
|
|
| (2,278 | ) |
Less: income tax provision (benefit) |
| 1,221 |
|
|
| 1,151 |
|
|
| 459 |
|
|
| (713 | ) |
Net income (loss) |
| 5,147 |
|
|
| (1,089 | ) |
|
| 2,635 |
|
|
| (1,565 | ) |
Less: net income attributable to non-controlling interest |
| 1,210 |
|
|
| 234 |
|
|
| 1,207 |
|
|
| 778 |
|
Net income (loss) attributable to common stockholders | $ | 3,937 |
|
| $ | (1,323 | ) |
| $ | 1,428 |
|
| $ | (2,343 | ) |
|
|
|
|
|
|
|
| ||||||||
Net income (loss) per share attributable to common stockholders—basic (3) | $ | 15.92 |
|
| $ | (5.22 | ) |
| $ | 5.69 |
|
| $ | (9.25 | ) |
Net income (loss) per share attributable to common stockholders—diluted (3) | $ | 15.78 |
|
| $ | (5.22 | ) |
| $ | 5.64 |
|
| $ | (9.25 | ) |
|
|
|
|
|
|
|
| ||||||||
Weighted average number of common shares outstanding—basic |
| 247.2 |
|
|
| 253.6 |
|
|
| 251.1 |
|
|
| 253.4 |
|
Weighted average number of common shares outstanding—diluted |
| 249.5 |
|
|
| 253.6 |
|
|
| 253.4 |
|
|
| 253.4 |
|
___________________________ | |
| (1) | Please refer to the Cheniere Energy, Inc. Annual Report on Form 10-K for the year ended December 31, 2022, filed with the Securities and Exchange Commission. |
| (2) | Cost of Sales includes approximately $3.8 billion and $(6.0) billion of gains (losses) from changes in the fair value of commodity derivatives prior to contractual delivery or termination during the three and twelve months ended December 31, 2022, respectively, as compared to $(1.5) billion and $(4.3) billion of losses in the corresponding 2021 periods, respectively. |
| (3) | Earnings per share in the table may not recalculate exactly due to rounding because it is calculated based on whole numbers, not the rounded numbers presented. |
Cheniere Energy, Inc. Consolidated Balance Sheets (in millions, except share data) (1)(2) | |||||||
| December 31, | ||||||
|
| 2022 |
|
|
| 2021 |
|
ASSETS |
|
|
| ||||
Current assets |
|
|
| ||||
Cash and cash equivalents | $ | 1,353 |
|
| $ | 1,404 |
|
Restricted cash and cash equivalents |
| 1,134 |
|
|
| 413 |
|
Trade and other receivables, net of current expected credit losses |
| 1,944 |
|
|
| 1,506 |
|
Inventory |
| 826 |
|
|
| 706 |
|
Current derivative assets |
| 120 |
|
|
| 55 |
|
Margin deposits |
| 134 |
|
|
| 765 |
|
Other current assets |
| 97 |
|
|
| 207 |
|
Total current assets |
| 5,608 |
|
|
| 5,056 |
|
|
|
|
| ||||
Property, plant and equipment, net of accumulated depreciation |
| 31,528 |
|
|
| 30,288 |
|
Operating lease assets |
| 2,625 |
|
|
| 2,102 |
|
Derivative assets |
| 35 |
|
|
| 69 |
|
Goodwill |
| 77 |
|
|
| 77 |
|
Deferred tax assets |
| 864 |
|
|
| 1,204 |
|
Other non-current assets, net |
| 529 |
|
|
| 462 |
|
Total assets | $ | 41,266 |
|
| $ | 39,258 |
|
|
|
|
| ||||
LIABILITIES AND STOCKHOLDERS’ DEFICIT |
|
|
| ||||
Current liabilities |
|
|
| ||||
Accounts payable | $ | 124 |
|
| $ | 155 |
|
Accrued liabilities |
| 2,679 |
|
|
| 2,299 |
|
Current debt, net of discount and debt issuance costs |
| 813 |
|
|
| 366 |
|
Deferred revenue |
| 234 |
|
|
| 155 |
|
Current operating lease liabilities |
| 616 |
|
|
| 535 |
|
Current derivative liabilities |
| 2,301 |
|
|
| 1,089 |
|
Other current liabilities |
| 28 |
|
|
| 94 |
|
Total current liabilities |
| 6,795 |
|
|
| 4,693 |
|
|
|
|
| ||||
Long-term debt, net of premium, discount and debt issuance costs |
| 24,055 |
|
|
| 29,449 |
|
Operating lease liabilities |
| 1,971 |
|
|
| 1,541 |
|
Finance lease liabilities |
| 494 |
|
|
| 57 |
|
Derivative liabilities |
| 7,947 |
|
|
| 3,501 |
|
Other non-current liabilities |
| 175 |
|
|
| 50 |
|
| Commitments and contingencies | |||||||
|
|
|
| ||||
Stockholders’ deficit |
|
|
| ||||
Preferred stock: $0.0001 par value, 5.0 million shares authorized, none issued |
| — |
|
|
| — |
|
Common stock: $0.003 par value, 480.0 million shares authorized; 276.7 million shares and 275.2 million shares issued at December 31, 2022 and 2021, respectively |
| 1 |
|
|
| 1 |
|
Treasury stock: 31.2 million shares and 21.6 million shares at December 31, 2022 and 2021, respectively, at cost |
| (2,342 | ) |
|
| (928 | ) |
Additional paid-in-capital |
| 4,314 |
|
|
| 4,377 |
|
Accumulated deficit |
| (4,942 | ) |
|
| (6,021 | ) |
Total Cheniere stockholders’ deficit |
| (2,969 | ) |
|
| (2,571 | ) |
Non-controlling interest |
| 2,798 |
|
|
| 2,538 |
|
Total stockholders’ deficit |
| (171 | ) |
|
| (33 | ) |
Total liabilities and stockholders’ deficit | $ | 41,266 |
|
| $ | 39,258 |
|
___________________________ | |
(1) | Please refer to the Cheniere Energy, Inc. Annual Report on Form 10-K for the year ended December 31, 2022, filed with the Securities and Exchange Commission. |
(2) | Amounts presented include balances held by our consolidated variable interest entity, Cheniere Partners. As of December 31, 2022, total assets and liabilities of Cheniere Partners, which are included in our Consolidated Balance Sheets, were $18.9 billion and $21.7 billion, respectively, including $0.9 billion of cash and cash equivalents and $0.1 billion of restricted cash and cash equivalents. |
Reconciliation of Non-GAAP Measures Regulation G Reconciliations Consolidated Adjusted EBITDA
The following table reconciles our Consolidated Adjusted EBITDA to U.S. GAAP results for the three and twelve months ended December 31, 2022 and 2021 (in millions): | |||||||||||||||
| Three Months Ended December 31, |
| Twelve Months Ended December 31, | ||||||||||||
|
| 2022 |
|
|
| 2021 |
|
|
| 2022 |
|
|
| 2021 |
|
Net income (loss) attributable to common stockholders | $ | 3,937 |
|
| $ | (1,323 | ) |
| $ | 1,428 |
|
| $ | (2,343 | ) |
Net income attributable to non-controlling interest |
| 1,210 |
|
|
| 234 |
|
|
| 1,207 |
|
|
| 778 |
|
Income tax provision (benefit) |
| 1,221 |
|
|
| 1,151 |
|
|
| 459 |
|
|
| (713 | ) |
Interest expense, net of capitalized interest |
| 346 |
|
|
| 350 |
|
|
| 1,406 |
|
|
| 1,438 |
|
Loss on modification or extinguishment of debt |
| 23 |
|
|
| 21 |
|
|
| 66 |
|
|
| 116 |
|
Interest rate derivative gain (loss), net |
| — |
|
|
| (2 | ) |
|
| (2 | ) |
|
| 1 |
|
Other income (expense), net |
| (26 | ) |
|
| 8 |
|
|
| (5 | ) |
|
| 22 |
|
Income (loss) from operations | $ | 6,711 |
|
| $ | 439 |
|
| $ | 4,559 |
|
| $ | (701 | ) |
Adjustments to reconcile loss from operations to Consolidated Adjusted EBITDA: |
|
|
|
|
|
|
| ||||||||
Depreciation and amortization expense |
| 292 |
|
|
| 258 |
|
|
| 1,119 |
|
|
| 1,011 |
|
Loss (gain) from changes in fair value of commodity and FX derivatives, net (1) |
| (3,910 | ) |
|
| 624 |
|
|
| 5,773 |
|
|
| 4,450 |
|
Total non-cash compensation expense |
| 5 |
|
|
| 11 |
|
|
| 108 |
|
|
| 100 |
|
Other |
| 2 |
|
|
| 7 |
|
|
| 5 |
|
|
| 7 |
|
Consolidated Adjusted EBITDA | $ | 3,100 |
|
| $ | 1,339 |
|
| $ | 11,564 |
|
| $ | 4,867 |
|
___________________________ | |||||||||||||||
(1) Change in fair value of commodity and FX derivatives prior to contractual delivery or termination |
Consolidated Adjusted EBITDA is commonly used as a supplemental financial measure by our management and external users of our Consolidated Financial Statements to assess the financial performance of our assets without regard to financing methods, capital structures, or historical cost basis. Consolidated Adjusted EBITDA is not intended to represent cash flows from operations or net income (loss) as defined by U.S. GAAP and is not necessarily comparable to similarly titled measures reported by other companies.
We believe Consolidated Adjusted EBITDA provides relevant and useful information to management, investors and other users of our financial information in evaluating the effectiveness of our operating performance in a manner that is consistent with management’s evaluation of financial and operating performance.
Consolidated Adjusted EBITDA is calculated by taking net income (loss) attributable to common stockholders before net income (loss) attributable to non-controlling interest, interest expense, net of capitalized interest, changes in the fair value and settlement of our interest rate derivatives, taxes, depreciation and amortization, and adjusting for the effects of certain non-cash items, other non-operating income or expense items, and other items not otherwise predictive or indicative of ongoing operating performance, including the effects of modification or extinguishment of debt, impairment expense and loss on disposal of assets, changes in the fair value of our commodity and FX derivatives prior to contractual delivery or termination, and non-cash compensation expense. The change in fair value of commodity and FX derivatives is considered in determining Consolidated Adjusted EBITDA given that the timing of recognizing gains and losses on these derivative contracts differs from the recognition of the related item economically hedged. We believe the exclusion of these items enables investors and other users of our financial information to assess our sequential and year-over-year performance and operating trends on a more comparable basis and is consistent with management’s own evaluation of performance.
Consolidated Adjusted EBITDA and Distributable Cash Flow
The following table reconciles our actual Consolidated Adjusted EBITDA and Distributable Cash Flow to Net income (loss) attributable to common stockholders for the three and twelve months ended December 31, 2022 and forecast amounts for full year 2023 (in billions): | ||||||||||||||||
|
| Three Months Ended December 31, |
| Twelve Months Ended December 31, |
| Full Year | ||||||||||
|
| 2022 |
| 2022 |
| 2023 | ||||||||||
Net income attributable to common stockholders |
| $ | 3.94 |
|
| $ | 1.43 |
|
| $ | 3.5 |
| - | $ | 3.9 |
|
Net income attributable to non-controlling interest |
|
| 1.21 |
|
|
| 1.21 |
|
|
| 1.0 |
| - |
| 1.1 |
|
Income tax provision |
|
| 1.22 |
|
|
| 0.46 |
|
|
| 1.1 |
| - |
| 1.2 |
|
Interest expense, net of capitalized interest |
|
| 0.35 |
|
|
| 1.41 |
|
|
| 1.2 |
| - |
| 1.2 |
|
Depreciation and amortization expense |
|
| 0.29 |
|
|
| 1.12 |
|
|
| 1.2 |
| - |
| 1.2 |
|
Other expense (income), financing costs, and certain non-cash operating expenses |
|
| (3.91 | ) |
|
| 5.95 |
|
|
| 0.0 |
| - |
| (0.1 | ) |
Consolidated Adjusted EBITDA |
| $ | 3.10 |
|
| $ | 11.56 |
|
| $ | 8.0 |
| - | $ | 8.5 |
|
Interest expense (net of capitalized interest and amortization) and realized interest rate derivatives |
|
| (0.32 | ) |
|
| (1.36 | ) |
|
| (1.2 | ) | - |
| (1.2 | ) |
Maintenance capital expenditures, income tax and other expense |
|
| (0.04 | ) |
|
| (0.15 | ) |
|
| (0.4 | ) | - |
| (0.3 | ) |
Consolidated Distributable Cash Flow |
| $ | 2.73 |
|
| $ | 10.05 |
|
| $ | 6.4 |
| - | $ | 7.0 |
|
Cheniere Partners’ distributable cash flow attributable to non-controlling interest |
|
| (0.41 | ) |
|
| (1.33 | ) |
|
| (0.9 | ) | - |
| (1.0 | ) |
Cheniere Distributable Cash Flow |
| $ | 2.32 |
|
| $ | 8.72 |
|
| $ | 5.5 |
| - | $ | 6.0 |
|
Note: Totals may not sum due to rounding. |
Distributable Cash Flow is defined as cash generated from the operations of Cheniere and its subsidiaries and adjusted for non-controlling interest. The Distributable Cash Flow of Cheniere’s subsidiaries is calculated by taking the subsidiaries’ EBITDA less interest expense, net of capitalized interest, interest rate derivatives, taxes, maintenance capital expenditures and other non-operating income or expense items, and adjusting for the effect of certain non-cash items and other items not otherwise predictive or indicative of ongoing operating performance, including the effects of modification or extinguishment of debt, amortization of debt issue costs, premiums or discounts, changes in fair value of interest rate derivatives, impairment of equity method investment and deferred taxes. Cheniere’s Distributable Cash Flow includes 100% of the Distributable Cash Flow of Cheniere’s wholly-owned subsidiaries. For subsidiaries with non-controlling investors, our share of Distributable Cash Flow is calculated as the Distributable Cash Flow of the subsidiary reduced by the economic interest of the non-controlling investors as if 100% of the Distributable Cash Flow were distributed in order to reflect our ownership interests and our incentive distribution rights, if applicable. The Distributable Cash Flow attributable to non-controlling interest is calculated in the same method as Distributions to non-controlling interest as presented on our Statements of Stockholders’ Equity in our Forms 10-Q and Forms 10-K filed with the Securities and Exchange Commission. This amount may differ from the actual distributions paid to non-controlling investors by the subsidiary for a particular period.
We believe Distributable Cash Flow is a useful performance measure for management, investors and other users of our financial information to evaluate our performance and to measure and estimate the ability of our assets to generate cash earnings after servicing our debt, paying cash taxes and expending sustaining capital, that could be used for discretionary purposes such as common stock dividends, stock repurchases, retirement of debt, or expansion capital expenditures. Distributable Cash Flow is not intended to represent cash flows from operations or net income (loss) as defined by U.S. GAAP and is not necessarily comparable to similarly titled measures reported by other companies.
View source version on businesswire.com:https://www.businesswire.com/news/home/20230222005707/en/
CONTACT: Cheniere Energy, Inc.Investors
Randy Bhatia, 713-375-5479
Frances Smith, 713-375-5753
Media Relations
Eben Burnham-Snyder, 713-375-5764
KEYWORD: UNITED STATES NORTH AMERICA TEXAS
INDUSTRY KEYWORD: OIL/GAS ENERGY
SOURCE: Cheniere Energy, Inc.
Copyright Business Wire 2023.
PUB: 02/23/2023 07:30 AM/DISC: 02/23/2023 07:31 AM
http://www.businesswire.com/news/home/20230222005707/en