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 LP (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 June 30, 2018 (in millions) Parent Issuer Guarantors Non-Guarantor Eliminations Consolidated ASSETS Current assets Cash and cash equivalents $ — $ — $ — $ — $ — Restricted cash 663 12 846 — 1,521 Accounts and other receivables 1 4 236 — 241 Accounts receivable—affiliate — 36 20 (37 ) 19 Advances to affiliate — 90 129 (80 ) 139 Inventory — 11 76 — 87 Other current assets 14 8 32 — 54 Other current assets—affiliate — 1 21 (21 ) 1 Total current assets 678 162 1,360 (138 ) 2,062 Property, plant and equipment, net 79 2,145 13,007 (24 ) 15,207 Debt issuance costs, net 3 — 15 — 18 Non-current derivative assets 15 — 16 — 31 Investments in subsidiaries 2,531 397 — (2,928 ) — Other non-current assets, net — 35 189 — 224 Total assets $ 3,306 $ 2,739 $ 14,587 $ (3,090 ) $ 17,542 LIABILITIES AND PARTNERS’ EQUITY Current liabilities Accounts payable $ — $ 4 $ 10 $ — $ 14 Accrued liabilities 20 15 537 — 572 Due to affiliates — 111 43 (115 ) 39 Deferred revenue — 25 73 — 98 Deferred revenue—affiliate — 21 — (21 ) — Derivative liabilities — — 7 — 7 Other current liabilities—affiliate — 1 — (1 ) — Total current liabilities 20 177 670 (137 ) 730 Long-term debt, net 2,558 — 13,488 — 16,046 Non-current derivative liabilities — — 7 — 7 Other non-current liabilities — 8 — — 8 Other non-current liabilities—affiliate — 23 — — 23 Partners’ equity 728 2,531 422 (2,953 ) 728 Total liabilities and partners’ equity $ 3,306 $ 2,739 $ 14,587 $ (3,090 ) $ 17,542 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 June 30, 2018 (in millions) Parent Issuer Guarantors Non-Guarantor Eliminations Consolidated Revenues LNG revenues $ — $ — $ 1,155 $ — $ 1,155 LNG revenues—affiliate — — 178 — 178 Regasification revenues — 65 — — 65 Regasification revenues—affiliate — 66 — (66 ) — Other revenues — 9 — — 9 Other revenues—affiliate — 80 — (80 ) — Total revenues — 220 1,333 (146 ) 1,407 Operating costs and expenses Cost of sales (excluding depreciation and amortization expense shown separately below) — 2 695 1 698 Cost of sales—affiliate — — 7 (7 ) — Operating and maintenance expense — 14 84 — 98 Operating and maintenance expense—affiliate — 42 107 (119 ) 30 Development expense — — 1 — 1 General and administrative expense 1 — 1 — 2 General and administrative expense—affiliate 3 7 12 (5 ) 17 Depreciation and amortization expense — 19 87 — 106 Total operating costs and expenses 4 84 994 (130 ) 952 Income (loss) from operations (4 ) 136 339 (16 ) 455 Other income (expense) Interest expense, net of capitalized interest (34 ) (2 ) (148 ) — (184 ) Derivative gain, net 3 — — — 3 Equity earnings of subsidiaries 313 193 — (506 ) — Other income 3 2 2 — 7 Total other income (expense) 285 193 (146 ) (506 ) (174 ) Net income $ 281 $ 329 $ 193 $ (522 ) $ 281 Condensed Consolidating Statement of Operations Three Months Ended June 30, 2017 (in millions) Parent Issuer Guarantors Non-Guarantor Eliminations Consolidated Revenues LNG revenues $ — $ — $ 503 $ — $ 503 LNG revenues—affiliate — — 422 — 422 Regasification revenues — 65 — — 65 Regasification revenues—affiliate — 47 — (47 ) — Other revenues — 2 — — 2 Other revenues—affiliate — 60 — (60 ) — Total revenues — 174 925 (107 ) 992 Operating costs and expenses Cost of sales (excluding depreciation and amortization expense shown separately below) — 2 578 (3 ) 577 Cost of sales—affiliate — — 6 (6 ) — Operating and maintenance expense 2 12 68 — 82 Operating and maintenance expense—affiliate — 29 83 (91 ) 21 Development expense — — 1 — 1 General and administrative expense 1 1 — — 2 General and administrative expense—affiliate 3 10 17 (7 ) 23 Depreciation and amortization expense — 19 67 — 86 Total operating costs and expenses 6 73 820 (107 ) 792 Income (loss) from operations (6 ) 101 105 — 200 Other income (expense) Interest expense, net of capitalized interest (27 ) — (127 ) — (154 ) Derivative loss, net (3 ) — — — (3 ) Equity earnings (losses) of subsidiaries 81 (20 ) — (61 ) — Other income 1 — 2 — 3 Total other income (expense) 52 (20 ) (125 ) (61 ) (154 ) Net income (loss) $ 46 $ 81 $ (20 ) $ (61 ) $ 46 Condensed Consolidating Statement of Operations Six Months Ended June 30, 2018 (in millions) Parent Issuer Guarantors Non-Guarantor Eliminations Consolidated Revenues LNG revenues $ — $ — $ 2,170 $ — $ 2,170 LNG revenues—affiliate — — 681 — 681 Regasification revenues — 130 — — 130 Regasification revenues—affiliate — 130 — (130 ) — Other revenues — 19 — — 19 Other revenues—affiliate — 135 — (135 ) — Total revenues — 414 2,851 (265 ) 3,000 Operating costs and expenses Cost of sales (excluding depreciation and amortization expense shown separately below) — 2 1,533 — 1,535 Cost of sales—affiliate — — 15 (15 ) — Operating and maintenance expense — 31 162 — 193 Operating and maintenance expense—affiliate — 74 210 (228 ) 56 Development expense — — 1 — 1 General and administrative expense 2 1 3 — 6 General and administrative expense—affiliate 6 11 24 (6 ) 35 Depreciation and amortization expense 1 37 173 — 211 Total operating costs and expenses 9 156 2,121 (249 ) 2,037 Income (loss) from operations (9 ) 258 730 (16 ) 963 Other income (expense) Interest expense, net of capitalized interest (68 ) (2 ) (299 ) — (369 ) Derivative gain, net 11 — — — 11 Equity earnings of subsidiaries 676 435 — (1,111 ) — Other income 6 1 4 — 11 Total other income (expense) 625 434 (295 ) (1,111 ) (347 ) Net income $ 616 $ 692 $ 435 $ (1,127 ) $ 616 Condensed Consolidating Statement of Operations Six Months Ended June 30, 2017 (in millions) Parent Issuer Guarantors Non-Guarantor Eliminations Consolidated Revenues LNG revenues $ — $ — $ 995 $ — $ 995 LNG revenues—affiliate — — 753 — 753 Regasification revenues — 130 — — 130 Regasification revenues—affiliate — 80 — (80 ) — Other revenues — 4 — — 4 Other revenues—affiliate — 111 — (110 ) 1 Total revenues — 325 1,748 (190 ) 1,883 Operating costs and expenses Cost of sales (excluding depreciation and amortization expense shown separately below) — 2 1,088 — 1,090 Cost of sales—affiliate — — 10 (10 ) — Operating and maintenance expense 3 22 107 — 132 Operating and maintenance expense—affiliate — 63 142 (166 ) 39 Development expense — — 1 — 1 General and administrative expense 2 1 2 — 5 General and administrative expense—affiliate 6 13 34 (8 ) 45 Depreciation and amortization expense — 38 114 — 152 Total operating costs and expenses 11 139 1,498 (184 ) 1,464 Income (loss) from operations (11 ) 186 250 (6 ) 419 Other income (expense) Interest expense, net of capitalized interest (52 ) — (232 ) — (284 ) Loss on modification or extinguishment of debt — — (42 ) — (42 ) Derivative loss, net (1 ) — (2 ) — (3 ) Equity earnings (losses) of subsidiaries 156 (24 ) — (132 ) — Other income 1 — 2 — 3 Total other income (expense) 104 (24 ) (274 ) (132 ) (326 ) Net income (loss) $ 93 $ 162 $ (24 ) $ (138 ) $ 93 Condensed Consolidating Statement of Cash Flows Six Months Ended June 30, 2018 (in millions) Parent Issuer Guarantors Non-Guarantor Eliminations Consolidated Cash flows provided by (used in) operating activities $ (7 ) $ 266 $ 604 $ (58 ) $ 805 Cash flows from investing activities Property, plant and equipment, net — (18 ) (327 ) — (345 ) Investments in subsidiaries (112 ) (25 ) — 137 — Distributions received from affiliates, net 277 — — (277 ) — Net cash provided by (used in) investing activities 165 (43 ) (327 ) (140 ) (345 ) Cash flows from financing activities Debt issuance and deferred financing costs (1 ) — — — (1 ) Distributions to parent — (335 ) — 335 — Contributions from parent — 112 25 (137 ) — Distributions to owners (527 ) — — — (527 ) Net cash provided by (used in) financing activities (528 ) (223 ) 25 198 (528 ) Net increase (decrease) in cash, cash equivalents and restricted cash (370 ) — 302 — (68 ) Cash, cash equivalents and restricted cash—beginning of period 1,033 12 544 — 1,589 Cash, cash equivalents and restricted cash—end of period $ 663 $ 12 $ 846 $ — $ 1,521 Balances per Condensed Consolidating Balance Sheet: June 30, 2018 Parent Issuer Guarantors Non-Guarantor Eliminations Consolidated Cash and cash equivalents $ — $ — $ — $ — $ — Restricted cash 663 12 846 — 1,521 Total cash, cash equivalents and restricted cash $ 663 $ 12 $ 846 $ — $ 1,521 Condensed Consolidating Statement of Cash Flows Six Months Ended June 30, 2017 (in millions) Parent Issuer Guarantors Non-Guarantor Eliminations Consolidated Cash flows provided by (used in) operating activities $ (55 ) $ 163 $ 221 $ (5 ) $ 324 Cash flows from investing activities Property, plant and equipment, net — (12 ) (891 ) 5 (898 ) Investments in subsidiaries (170 ) (7 ) — 177 — Distributions received from affiliates, net 319 — — (319 ) — Net cash provided by (used in) investing activities 149 (19 ) (891 ) (137 ) (898 ) 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 — — (29 ) — (29 ) Distributions to parent — (319 ) — 319 — Contributions from parent — 170 7 (177 ) — Distributions to owners (50 ) — — — (50 ) Net cash provided by (used in) financing activities (50 ) (149 ) 1,589 142 1,532 Net increase (decrease) in cash, cash equivalents and restricted cash 44 (5 ) 919 — 958 Cash, cash equivalents and restricted cash—beginning of period 234 13 358 — 605 Cash, cash equivalents and restricted cash—end of period $ 278 $ 8 $ 1,277 $ — $ 1,563 |