Supplemental Guarantor Information | SUPPLEMENTAL GUARANTOR INFORMATION Our 2025 CQP Senior Notes are jointly and severally guaranteed by each of our subsidiaries other than SPL and, subject to certain conditions governing the release of its guarantee, Sabine Pass LNG-LP, LLC (the “CQP 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 of our Notes to Consolidated Financial Statements in our annual report on Form 10-K for the year ended December 31, 2017 for additional information regarding the 2025 CQP Senior Notes. The following is condensed consolidating financial information for CQP (“Parent Issuer”), the CQP Guarantors on a combined basis and SPL (“Non-Guarantor”). We have accounted for investments in subsidiaries using the equity method. Condensed Consolidating Balance Sheet March 31, 2018 (in millions) Parent Issuer Guarantors Non-Guarantor Eliminations Consolidated ASSETS Current assets Cash and cash equivalents $ — $ — $ — $ — $ — Restricted cash 903 13 561 — 1,477 Accounts and other receivables 1 1 238 — 240 Accounts receivable—affiliate — 26 114 (26 ) 114 Advances to affiliate — 76 91 (70 ) 97 Inventory — 11 72 — 83 Other current assets 13 3 38 — 54 Other current assets—affiliate — — 22 (22 ) — Total current assets 917 130 1,136 (118 ) 2,065 Property, plant and equipment, net 79 2,157 12,933 (24 ) 15,145 Debt issuance costs, net 18 — 16 — 34 Non-current derivative assets 15 — 9 — 24 Investments in subsidiaries 2,308 180 — (2,488 ) — Other non-current assets, net — 38 159 — 197 Total assets $ 3,337 $ 2,505 $ 14,253 $ (2,630 ) $ 17,465 LIABILITIES AND PARTNERS’ EQUITY Current liabilities Accounts payable $ — $ 4 $ 7 $ — $ 11 Accrued liabilities 43 15 451 — 509 Due to affiliates — 94 32 (96 ) 30 Deferred revenue — 26 69 — 95 Deferred revenue—affiliate — 22 — (22 ) — Derivative liabilities — — 4 — 4 Total current liabilities 43 161 563 (118 ) 649 Long-term debt, net 2,569 — 13,483 — 16,052 Non-current derivative liabilities — — 3 — 3 Other non-current liabilities — 11 — — 11 Other non-current liabilities—affiliate — 25 — — 25 Partners’ equity 725 2,308 204 (2,512 ) 725 Total liabilities and partners’ equity $ 3,337 $ 2,505 $ 14,253 $ (2,630 ) $ 17,465 Condensed Consolidating Balance Sheet December 31, 2017 (in millions) Parent Issuer Guarantors Non-Guarantor 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 deferred revenue — 1 — — 1 Non-current derivative liabilities — — 3 — 3 Other non-current liabilities — 10 — — 10 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 Three Months Ended March 31, 2018 (in millions) Parent Issuer Guarantors Non-Guarantor Eliminations Consolidated Revenues LNG revenues $ — $ — $ 1,015 $ — $ 1,015 LNG revenues—affiliate — — 503 — 503 Regasification revenues — 65 — — 65 Regasification revenues—affiliate — 64 — (64 ) — Other revenues — 10 — — 10 Other revenues—affiliate — 55 — (55 ) — Total revenues — 194 1,518 (119 ) 1,593 Operating costs and expenses Cost of sales (excluding depreciation and amortization expense shown separately below) — — 838 (1 ) 837 Cost of sales—affiliate — — 8 (8 ) — Operating and maintenance expense — 17 78 — 95 Operating and maintenance expense—affiliate — 32 103 (109 ) 26 General and administrative expense 1 1 2 — 4 General and administrative expense—affiliate 3 4 12 (1 ) 18 Depreciation and amortization expense 1 18 86 — 105 Total operating costs and expenses 5 72 1,127 (119 ) 1,085 Income (loss) from operations (5 ) 122 391 — 508 Other income (expense) Interest expense, net of capitalized interest (34 ) — (151 ) — (185 ) Derivative gain, net 8 — — — 8 Equity earnings of subsidiaries 363 242 — (605 ) — Other income (expense) 3 (1 ) 2 — 4 Total other income (expense) 340 241 (149 ) (605 ) (173 ) Net income $ 335 $ 363 $ 242 $ (605 ) $ 335 Condensed Consolidating Statement of Operations Three Months Ended March 31, 2017 (in millions) Parent Issuer Guarantors Non-Guarantor Eliminations Consolidated Revenues LNG revenues $ — $ — $ 492 $ — $ 492 LNG revenues—affiliate — — 331 — 331 Regasification revenues — 65 — — 65 Regasification revenues—affiliate — 33 — (33 ) — Other revenues — 2 — — 2 Other revenues—affiliate — 51 — (50 ) 1 Total revenues — 151 823 (83 ) 891 Operating costs and expenses Cost of sales (excluding depreciation and amortization expense shown separately below) — — 510 3 513 Cost of sales—affiliate — — 4 (4 ) — Operating and maintenance expense 1 10 39 — 50 Operating and maintenance expense—affiliate — 34 59 (75 ) 18 General and administrative expense 1 — 2 — 3 General and administrative expense—affiliate 3 3 17 (1 ) 22 Depreciation and amortization expense — 19 47 — 66 Total operating costs and expenses 5 66 678 (77 ) 672 Income (loss) from operations (5 ) 85 145 (6 ) 219 Other income (expense) Interest expense, net of capitalized interest (25 ) — (105 ) — (130 ) Loss on early extinguishment of debt — — (42 ) — (42 ) Derivative gain (loss), net 2 — (2 ) — — Equity earnings (losses) of subsidiaries 75 (4 ) — (71 ) — Total other income (expense) 52 (4 ) (149 ) (71 ) (172 ) Net income (loss) $ 47 $ 81 $ (4 ) $ (77 ) $ 47 Condensed Consolidating Statement of Cash Flows Three Months Ended March 31, 2018 (in millions) Parent Issuer Guarantors Non-Guarantor Eliminations Consolidated Cash flows provided by (used in) operating activities $ (10 ) $ 135 $ 206 $ — $ 331 Cash flows from investing activities Property, plant and equipment, net — (5 ) (189 ) — (194 ) Investments in subsidiaries (38 ) — — 38 — Distributions received from affiliates, net 167 — — (167 ) — Net cash provided by (used in) investing activities 129 (5 ) (189 ) (129 ) (194 ) Cash flows from financing activities Distributions to parent — (167 ) — 167 — Contributions from parent — 38 — (38 ) — Distributions to owners (249 ) — — — (249 ) Net cash used in financing activities (249 ) (129 ) — 129 (249 ) Net increase (decrease) in cash, cash equivalents and restricted cash (130 ) 1 17 — (112 ) Cash, cash equivalents and restricted cash—beginning of period 1,033 12 544 — 1,589 Cash, cash equivalents and restricted cash—end of period $ 903 $ 13 $ 561 $ — $ 1,477 Balances per Condensed Consolidating Balance Sheet: March 31, 2018 Parent Issuer Guarantors Non-Guarantor Eliminations Consolidated Cash and cash equivalents $ — $ — $ — $ — $ — Restricted cash 903 13 561 — 1,477 Total cash, cash equivalents and restricted cash $ 903 $ 13 $ 561 $ — $ 1,477 Condensed Consolidating Statement of Cash Flows Three Months Ended March 31, 2017 (in millions) Parent Issuer Guarantors Non-Guarantor Eliminations Consolidated Cash flows provided by (used in) operating activities $ (29 ) $ 32 $ 116 $ (4 ) $ 115 Cash flows from investing activities Property, plant and equipment, net — — (528 ) 4 (524 ) Investments in subsidiaries (127 ) — — 127 — Distributions received from affiliates, net 159 — — (159 ) — Net cash provided by (used in) investing activities 32 — (528 ) (28 ) (524 ) Cash flows from financing activities Proceeds from issuances of debt — — 2,314 — 2,314 Repayments of debt — — (703 ) — (703 ) Debt issuance and deferred financing costs — — (26 ) — (26 ) Distributions to parent — (159 ) — 159 — Contributions from parent — 127 — (127 ) — Distributions to owners (25 ) — — — (25 ) Net cash provided by (used in) financing activities (25 ) (32 ) 1,585 32 1,560 Net increase (decrease) in cash, cash equivalents and restricted cash (22 ) — 1,173 — 1,151 Cash, cash equivalents and restricted cash—beginning of period 234 13 358 — 605 Cash, cash equivalents and restricted cash—end of period $ 212 $ 13 $ 1,531 $ — $ 1,756 |