10-K Filing
Filing Information
| Form Type | 10-K |
| Accession Number | 0000003570-20-000043 |
| Period End Date | 20191231 |
| Filing Date | 20200225 |
| Fiscal Year | 2019 |
| Fiscal Period | FY |
| XBRL Instance | cei2019form10k_htm.xml |
Filing Contents
This filing contains the following financial statements:
Balance Sheet
100 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Cash and cash equivalents |
CashAndCashEquivalentsAtCarryingValue
|
$2.47B | USD | Point-in-time |
| Cash and cash equivalents |
CashAndCashEquivalentsAtCarryingValue
|
$981.00M | USD | Point-in-time |
| Restricted cash |
RestrictedCashCurrent
|
$2.17B | USD | Point-in-time |
| Restricted cash |
RestrictedCashCurrent
|
$520.00M | USD | Point-in-time |
| Accounts and other receivables |
ReceivablesNetCurrent
|
$491.00M | USD | Point-in-time |
| Accounts and other receivables |
ReceivablesNetCurrent
|
$585.00M | USD | Point-in-time |
| Inventory |
InventoryNet
|
$316.00M | USD | Point-in-time |
| Inventory |
InventoryNet
|
$312.00M | USD | Point-in-time |
| Derivative assets |
DerivativeAssetsCurrent
|
$63.00M | USD | Point-in-time |
| Derivative assets |
DerivativeAssetsCurrent
|
$323.00M | USD | Point-in-time |
| Assets |
Assets
|
$35.49B | USD | Point-in-time |
| Assets |
Assets
|
$31.99B | USD | Point-in-time |
| Other current assets |
OtherAssetsCurrent
|
$92.00M | USD | Point-in-time |
| Other current assets |
OtherAssetsCurrent
|
$114.00M | USD | Point-in-time |
| Total current assets |
AssetsCurrent
|
$4.21B | USD | Point-in-time |
| Cash and cash equivalents |
CashAndCashEquivalentsAtCarryingValue
|
$2.47B | USD | Point-in-time |
| Cash and cash equivalents |
CashAndCashEquivalentsAtCarryingValue
|
$981.00M | USD | Point-in-time |
| Total current assets |
AssetsCurrent
|
$4.23B | USD | Point-in-time |
| Restricted cash |
RestrictedCashCurrent
|
$2.17B | USD | Point-in-time |
| Restricted cash |
RestrictedCashCurrent
|
$520.00M | USD | Point-in-time |
| Property, plant and equipment, net |
PropertyPlantAndEquipmentNet
|
$29.67B | USD | Point-in-time |
| Property, plant and equipment, net |
PropertyPlantAndEquipmentNet
|
$27.25B | USD | Point-in-time |
| Operating lease assets, net |
OperatingLeaseRightOfUseAsset
|
- | USD | Point-in-time |
| Operating lease assets, net |
OperatingLeaseRightOfUseAsset
|
$439.00M | USD | Point-in-time |
| Preferred Stock, Par Value |
PreferredStockParOrStatedValuePerShare
|
$0.00 | USD | Point-in-time |
| Preferred Stock, Par Value |
PreferredStockParOrStatedValuePerShare
|
$0.00 | USD | Point-in-time |
| Preferred Stock, Shares Authorized |
PreferredStockSharesAuthorized
|
5.00M | shares | Point-in-time |
| Preferred Stock, Shares Authorized |
PreferredStockSharesAuthorized
|
5.00M | shares | Point-in-time |
| Non-current derivative assets |
DerivativeAssetsNoncurrent
|
$54.00M | USD | Point-in-time |
| Preferred Stock, Shares Issued |
PreferredStockSharesIssued
|
0.00 | shares | Point-in-time |
| Non-current derivative assets |
DerivativeAssetsNoncurrent
|
$174.00M | USD | Point-in-time |
| Preferred Stock, Shares Issued |
PreferredStockSharesIssued
|
0.00 | shares | Point-in-time |
| Goodwill |
Goodwill
|
$77.00M | USD | Point-in-time |
| Common Stock, Par Value Per Share |
CommonStockParOrStatedValuePerShare
|
$0.00 | USD | Point-in-time |
| Common Stock, Par Value Per Share |
CommonStockParOrStatedValuePerShare
|
$0.00 | USD | Point-in-time |
| Goodwill |
Goodwill
|
$77.00M | USD | Point-in-time |
| Deferred tax assets |
DeferredTaxAssetsLiabilitiesNet
|
$529.00M | USD | Point-in-time |
| Common Stock, Shares Authorized |
CommonStockSharesAuthorized
|
480.00M | shares | Point-in-time |
| Deferred tax assets |
DeferredTaxAssetsLiabilitiesNet
|
$8.00M | USD | Point-in-time |
| Common Stock, Shares Authorized |
CommonStockSharesAuthorized
|
480.00M | shares | Point-in-time |
| Other non-current assets, net |
OtherAssetsNoncurrent
|
$369.00M | USD | Point-in-time |
| Common Stock, Shares, Issued |
CommonStockSharesIssued
|
269.80M | shares | Point-in-time |
| Common Stock, Shares, Issued |
CommonStockSharesIssued
|
270.70M | shares | Point-in-time |
| Other non-current assets, net |
OtherAssetsNoncurrent
|
$388.00M | USD | Point-in-time |
| Total assets |
Assets
|
$35.49B | USD | Point-in-time |
| Total assets |
Assets
|
$31.99B | USD | Point-in-time |
| Common Stock, Shares, Outstanding |
CommonStockSharesOutstanding
|
253.60M | shares | Point-in-time |
| Common Stock, Shares, Outstanding |
CommonStockSharesOutstanding
|
257.00M | shares | Point-in-time |
| Treasury Stock, Shares |
TreasuryStockShares
|
17.10M | shares | Point-in-time |
| Treasury Stock, Shares |
TreasuryStockShares
|
12.80M | shares | Point-in-time |
| Accounts payable |
AccountsPayableCurrent
|
$58.00M | USD | Point-in-time |
| Accounts payable |
AccountsPayableCurrent
|
$66.00M | USD | Point-in-time |
| Accrued liabilities |
AccruedLiabilitiesCurrent
|
$1.28B | USD | Point-in-time |
| Accrued liabilities |
AccruedLiabilitiesCurrent
|
$1.17B | USD | Point-in-time |
| Current debt |
DebtCurrent
|
- | USD | Point-in-time |
| Current debt |
DebtCurrent
|
$239.00M | USD | Point-in-time |
| Deferred revenue |
DeferredRevenueCurrent
|
$161.00M | USD | Point-in-time |
| Deferred revenue |
DeferredRevenueCurrent
|
$139.00M | USD | Point-in-time |
| Current operating lease liabilities |
OperatingLeaseLiabilityCurrent
|
$236.00M | USD | Point-in-time |
| Current operating lease liabilities |
OperatingLeaseLiabilityCurrent
|
- | USD | Point-in-time |
| Derivative liabilities |
DerivativeLiabilitiesCurrent
|
$128.00M | USD | Point-in-time |
| Derivative liabilities |
DerivativeLiabilitiesCurrent
|
$117.00M | USD | Point-in-time |
| Other current liabilities |
OtherLiabilitiesCurrent
|
$13.00M | USD | Point-in-time |
| Other current liabilities |
OtherLiabilitiesCurrent
|
$9.00M | USD | Point-in-time |
| Total current liabilities |
LiabilitiesCurrent
|
$1.87B | USD | Point-in-time |
| Total current liabilities |
LiabilitiesCurrent
|
$1.74B | USD | Point-in-time |
| Long-term debt, net |
LongTermDebtNoncurrent
|
$30.77B | USD | Point-in-time |
| Long-term debt, net |
LongTermDebtNoncurrent
|
$28.18B | USD | Point-in-time |
| Non-current operating lease liabilities |
OperatingLeaseLiabilityNoncurrent
|
$189.00M | USD | Point-in-time |
| Non-current operating lease liabilities |
OperatingLeaseLiabilityNoncurrent
|
- | USD | Point-in-time |
| Non-current finance lease liabilities |
FinanceLeaseLiabilityNoncurrent
|
$57.00M | USD | Point-in-time |
| Non-current finance lease liabilities |
FinanceLeaseLiabilityNoncurrent
|
$58.00M | USD | Point-in-time |
| Non-current derivative liabilities |
DerivativeLiabilitiesNoncurrent
|
$22.00M | USD | Point-in-time |
| Non-current derivative liabilities |
DerivativeLiabilitiesNoncurrent
|
$151.00M | USD | Point-in-time |
| Other non-current liabilities |
OtherLiabilitiesNoncurrent
|
$58.00M | USD | Point-in-time |
| Other non-current liabilities |
OtherLiabilitiesNoncurrent
|
$11.00M | USD | Point-in-time |
| Commitments and contingencies (see Note 19) |
CommitmentsAndContingencies
|
- | USD | Point-in-time |
| Commitments and contingencies (see Note 19) |
CommitmentsAndContingencies
|
- | USD | Point-in-time |
| Preferred stock, $0.0001 par value, 5.0 million shares authorized, none issued |
PreferredStockValue
|
- | USD | Point-in-time |
| Preferred stock, $0.0001 par value, 5.0 million shares authorized, none issued |
PreferredStockValue
|
- | USD | Point-in-time |
| Issued: 270.7 million shares and 269.8 million shares at December 31, 2019 and 2018, respectively |
CommonStockValue
|
- | USD | Point-in-time |
| Issued: 270.7 million shares and 269.8 million shares at December 31, 2019 and 2018, respectively |
CommonStockValue
|
- | USD | Point-in-time |
| Outstanding: 253.6 million shares and 257.0 million shares at December 31, 2019 and 2018, respectively |
CommonStockValueOutstanding
|
$1.00M | USD | Point-in-time |
| Outstanding: 253.6 million shares and 257.0 million shares at December 31, 2019 and 2018, respectively |
CommonStockValueOutstanding
|
$1.00M | USD | Point-in-time |
| Treasury stock: 17.1 million shares and 12.8 million shares at December 31, 2019 and 2018, respectively, at cost |
TreasuryStockValue
|
$406.00M | USD | Point-in-time |
| Treasury stock: 17.1 million shares and 12.8 million shares at December 31, 2019 and 2018, respectively, at cost |
TreasuryStockValue
|
$674.00M | USD | Point-in-time |
| Additional paid-in-capital |
AdditionalPaidInCapital
|
$4.04B | USD | Point-in-time |
| Additional paid-in-capital |
AdditionalPaidInCapital
|
$4.17B | USD | Point-in-time |
| Accumulated deficit |
RetainedEarningsAccumulatedDeficit
|
$-4.16B | USD | Point-in-time |
| Accumulated deficit |
RetainedEarningsAccumulatedDeficit
|
$-3.51B | USD | Point-in-time |
| Total stockholders deficit |
StockholdersEquity
|
$-14.00M | USD | Point-in-time |
| Total stockholders deficit |
StockholdersEquity
|
$-526.00M | USD | Point-in-time |
| Non-controlling interest |
MinorityInterest
|
$2.46B | USD | Point-in-time |
| Non-controlling interest |
MinorityInterest
|
$2.45B | USD | Point-in-time |
| Total equity |
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
$2.44B | USD | Point-in-time |
| Total equity |
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
$839.00M | USD | Point-in-time |
| Total equity |
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
$1.24B | USD | Point-in-time |
| Total equity |
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
$1.93B | USD | Point-in-time |
| Total liabilities and stockholders equity |
LiabilitiesAndStockholdersEquity
|
$35.49B | USD | Point-in-time |
| Total liabilities and stockholders equity |
LiabilitiesAndStockholdersEquity
|
$31.99B | USD | Point-in-time |
Income Statement
123 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Revenues |
Revenues
|
$1.82B | USD | 1 Quarter |
| Revenues |
Revenues
|
$2.24B | USD | 1 Quarter |
| Revenues |
Revenues
|
$9.73B | USD | Annual |
| Revenues |
Revenues
|
$7.99B | USD | Annual |
| Revenues |
Revenues
|
$2.26B | USD | 1 Quarter |
| Revenues |
Revenues
|
$1.54B | USD | 1 Quarter |
| Revenues |
Revenues
|
$5.60B | USD | Annual |
| Revenues |
Revenues
|
$2.29B | USD | 1 Quarter |
| Revenues |
Revenues
|
$2.38B | USD | 1 Quarter |
| Revenues |
Revenues
|
$3.01B | USD | 1 Quarter |
| Revenues |
Revenues
|
$2.17B | USD | 1 Quarter |
| Revenues from contracts with customers |
RevenueFromContractWithCustomerExcludingAssessedTax
|
$9.16B | USD | Annual |
| Revenues from contracts with customers |
RevenueFromContractWithCustomerExcludingAssessedTax
|
$5.64B | USD | Annual |
| Revenues from contracts with customers |
RevenueFromContractWithCustomerExcludingAssessedTax
|
$7.90B | USD | Annual |
| Cost of sales (excluding depreciation and amortization expense shown separately below) |
CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization
|
$3.12B | USD | Annual |
| Cost of sales (excluding depreciation and amortization expense shown separately below) |
CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization
|
$5.08B | USD | Annual |
| Cost of sales (excluding depreciation and amortization expense shown separately below) |
CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization
|
$4.60B | USD | Annual |
| Operating and maintenance expense |
OperatingCostsAndExpenses
|
$446.00M | USD | Annual |
| Operating and maintenance expense |
OperatingCostsAndExpenses
|
$613.00M | USD | Annual |
| Operating and maintenance expense |
OperatingCostsAndExpenses
|
$1.15B | USD | Annual |
| Development expense |
ResearchAndDevelopmentExpense
|
$9.00M | USD | Annual |
| Development expense |
ResearchAndDevelopmentExpense
|
$7.00M | USD | Annual |
| Development expense |
ResearchAndDevelopmentExpense
|
$10.00M | USD | Annual |
| Selling, general and administrative expense |
SellingGeneralAndAdministrativeExpense
|
$289.00M | USD | Annual |
| Selling, general and administrative expense |
SellingGeneralAndAdministrativeExpense
|
$256.00M | USD | Annual |
| Selling, general and administrative expense |
SellingGeneralAndAdministrativeExpense
|
$310.00M | USD | Annual |
| Depreciation and amortization expense |
DepreciationDepletionAndAmortization
|
$794.00M | USD | Annual |
| Depreciation and amortization expense |
DepreciationDepletionAndAmortization
|
$449.00M | USD | Annual |
| Depreciation and amortization expense |
DepreciationDepletionAndAmortization
|
$356.00M | USD | Annual |
| Restructuring expense |
RestructuringCharges
|
$6.00M | USD | Annual |
| Restructuring expense |
RestructuringCharges
|
- | USD | Annual |
| Restructuring expense |
RestructuringCharges
|
- | USD | Annual |
| Impairment expense and loss on disposal of assets |
GainLossOnSalesOfAssetsAndAssetImpairmentCharges
|
$-19.00M | USD | Annual |
| Impairment expense and loss on disposal of assets |
GainLossOnSalesOfAssetsAndAssetImpairmentCharges
|
$-23.00M | USD | Annual |
| Impairment expense and loss on disposal of assets |
GainLossOnSalesOfAssetsAndAssetImpairmentCharges
|
$-8.00M | USD | Annual |
| Total operating costs and expenses |
OperatingExpenses
|
$7.37B | USD | Annual |
| Total operating costs and expenses |
OperatingExpenses
|
$5.96B | USD | Annual |
| Total operating costs and expenses |
OperatingExpenses
|
$4.21B | USD | Annual |
| Income from operations |
OperatingIncomeLoss
|
$516.00M | USD | 1 Quarter |
| Income from operations |
OperatingIncomeLoss
|
$2.02B | USD | Annual |
| Income from operations |
OperatingIncomeLoss
|
$606.00M | USD | 1 Quarter |
| Income from operations |
OperatingIncomeLoss
|
$432.00M | USD | 1 Quarter |
| Income from operations |
OperatingIncomeLoss
|
$1.39B | USD | Annual |
| Income from operations |
OperatingIncomeLoss
|
$1.02B | USD | 1 Quarter |
| Income from operations |
OperatingIncomeLoss
|
$425.00M | USD | 1 Quarter |
| Income from operations |
OperatingIncomeLoss
|
$307.00M | USD | 1 Quarter |
| Income from operations |
OperatingIncomeLoss
|
$2.36B | USD | Annual |
| Income from operations |
OperatingIncomeLoss
|
$747.00M | USD | 1 Quarter |
| Income from operations |
OperatingIncomeLoss
|
$336.00M | USD | 1 Quarter |
| Interest expense, net of capitalized interest |
InterestExpense
|
$875.00M | USD | Annual |
| Interest expense, net of capitalized interest |
InterestExpense
|
$1.43B | USD | Annual |
| Interest expense, net of capitalized interest |
InterestExpense
|
$747.00M | USD | Annual |
| Loss on modification or extinguishment of debt |
GainsLossesonModificationorExtinguishmentofDebt
|
$-55.00M | USD | Annual |
| Loss on modification or extinguishment of debt |
GainsLossesonModificationorExtinguishmentofDebt
|
$-27.00M | USD | Annual |
| Loss on modification or extinguishment of debt |
GainsLossesonModificationorExtinguishmentofDebt
|
$-100.00M | USD | Annual |
| Derivative gain (loss), net |
GainLossOnDerivativeInstrumentsNetPretax
|
$57.00M | USD | Annual |
| Derivative gain (loss), net |
GainLossOnDerivativeInstrumentsNetPretax
|
$7.00M | USD | Annual |
| Derivative gain (loss), net |
GainLossOnDerivativeInstrumentsNetPretax
|
$-134.00M | USD | Annual |
| Other income (expense) |
OtherNonoperatingIncomeExpense
|
$48.00M | USD | Annual |
| Other income (expense) |
OtherNonoperatingIncomeExpense
|
$18.00M | USD | Annual |
| Other income (expense) |
OtherNonoperatingIncomeExpense
|
$-25.00M | USD | Annual |
| Total other expense |
NonoperatingIncomeExpense
|
$-822.00M | USD | Annual |
| Total other expense |
NonoperatingIncomeExpense
|
$-797.00M | USD | Annual |
| Total other expense |
NonoperatingIncomeExpense
|
$-1.65B | USD | Annual |
| Income before income taxes and non-controlling interest |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
$715.00M | USD | Annual |
| Income before income taxes and non-controlling interest |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
$1.23B | USD | Annual |
| Income before income taxes and non-controlling interest |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
$566.00M | USD | Annual |
| Income tax benefit (provision) |
IncomeTaxExpenseBenefit
|
$-517.00M | USD | Annual |
| Income tax benefit (provision) |
IncomeTaxExpenseBenefit
|
$3.00M | USD | Annual |
| Income tax benefit (provision) |
IncomeTaxExpenseBenefit
|
$27.00M | USD | Annual |
| Net income |
ProfitLoss
|
$150.00M | USD | 1 Quarter |
| Net income |
ProfitLoss
|
$563.00M | USD | Annual |
| Net income |
ProfitLoss
|
$223.00M | USD | 1 Quarter |
| Net income |
ProfitLoss
|
$600.00M | USD | 1 Quarter |
| Net income |
ProfitLoss
|
$1.23B | USD | Annual |
| Net income |
ProfitLoss
|
$337.00M | USD | 1 Quarter |
| Net income |
ProfitLoss
|
$1.20B | USD | Annual |
| Net income |
ProfitLoss
|
$-260.00M | USD | 1 Quarter |
| Net income |
ProfitLoss
|
$2.00M | USD | 1 Quarter |
| Net income |
ProfitLoss
|
$227.00M | USD | 1 Quarter |
| Net income |
ProfitLoss
|
$1.15B | USD | 1 Quarter |
| Less: net income attributable to non-controlling interest |
NetIncomeLossAttributableToNoncontrollingInterest
|
$729.00M | USD | Annual |
| Less: net income attributable to non-controlling interest |
NetIncomeLossAttributableToNoncontrollingInterest
|
$584.00M | USD | Annual |
| Less: net income attributable to non-controlling interest |
NetIncomeLossAttributableToNoncontrollingInterest
|
$956.00M | USD | Annual |
| Net income (loss) attributable to common stockholders |
NetIncomeLoss
|
$-393.00M | USD | Annual |
| Net income (loss) attributable to common stockholders |
NetIncomeLoss
|
$939.00M | USD | 1 Quarter |
| Net income (loss) attributable to common stockholders |
NetIncomeLoss
|
$357.00M | USD | 1 Quarter |
| Net income (loss) attributable to common stockholders |
NetIncomeLoss
|
$-318.00M | USD | 1 Quarter |
| Net income (loss) attributable to common stockholders |
NetIncomeLoss
|
$65.00M | USD | 1 Quarter |
| Net income (loss) attributable to common stockholders |
NetIncomeLoss
|
$648.00M | USD | Annual |
| Net income (loss) attributable to common stockholders |
NetIncomeLoss
|
$471.00M | USD | Annual |
| Net income (loss) attributable to common stockholders |
NetIncomeLoss
|
$-18.00M | USD | 1 Quarter |
| Net income (loss) attributable to common stockholders |
NetIncomeLoss
|
$-114.00M | USD | 1 Quarter |
| Net income (loss) attributable to common stockholders |
NetIncomeLoss
|
$67.00M | USD | 1 Quarter |
| Net income (loss) attributable to common stockholders |
NetIncomeLoss
|
$141.00M | USD | 1 Quarter |
| Net income (loss) per share attributable to common stockholdersbasic |
EarningsPerShareBasic
|
$1.52 | USD | 1 Quarter |
| Net income (loss) per share attributable to common stockholdersbasic |
EarningsPerShareBasic
|
$3.70 | USD | 1 Quarter |
| Net income (loss) per share attributable to common stockholdersbasic |
EarningsPerShareBasic
|
$-0.44 | USD | 1 Quarter |
| Net income (loss) per share attributable to common stockholdersbasic |
EarningsPerShareBasic
|
$0.26 | USD | 1 Quarter |
| Net income (loss) per share attributable to common stockholdersbasic |
EarningsPerShareBasic
|
$0.26 | USD | 1 Quarter |
| Net income (loss) per share attributable to common stockholdersbasic |
EarningsPerShareBasic
|
$-1.68 | USD | Annual |
| Net income (loss) per share attributable to common stockholdersbasic |
EarningsPerShareBasic
|
$-1.25 | USD | 1 Quarter |
| Net income (loss) per share attributable to common stockholdersbasic |
EarningsPerShareBasic
|
$2.53 | USD | Annual |
| Net income (loss) per share attributable to common stockholdersbasic |
EarningsPerShareBasic
|
$1.92 | USD | Annual |
| Net income (loss) per share attributable to common stockholdersbasic |
EarningsPerShareBasic
|
$-0.07 | USD | 1 Quarter |
| Net income (loss) per share attributable to common stockholdersbasic |
EarningsPerShareBasic
|
$0.55 | USD | 1 Quarter |
| Net income (loss) per share attributable to common stockholdersdiluted |
EarningsPerShareDiluted
|
$0.26 | USD | 1 Quarter |
| Net income (loss) per share attributable to common stockholdersdiluted |
EarningsPerShareDiluted
|
$0.54 | USD | 1 Quarter |
| Net income (loss) per share attributable to common stockholdersdiluted |
EarningsPerShareDiluted
|
$2.51 | USD | Annual |
| Net income (loss) per share attributable to common stockholdersdiluted |
EarningsPerShareDiluted
|
$-0.44 | USD | 1 Quarter |
| Net income (loss) per share attributable to common stockholdersdiluted |
EarningsPerShareDiluted
|
$3.34 | USD | 1 Quarter |
| Net income (loss) per share attributable to common stockholdersdiluted |
EarningsPerShareDiluted
|
$1.50 | USD | 1 Quarter |
| Net income (loss) per share attributable to common stockholdersdiluted |
EarningsPerShareDiluted
|
$-1.68 | USD | Annual |
| Net income (loss) per share attributable to common stockholdersdiluted |
EarningsPerShareDiluted
|
$-1.25 | USD | 1 Quarter |
| Net income (loss) per share attributable to common stockholdersdiluted |
EarningsPerShareDiluted
|
$0.26 | USD | 1 Quarter |
| Net income (loss) per share attributable to common stockholdersdiluted |
EarningsPerShareDiluted
|
$-0.07 | USD | 1 Quarter |
| Net income (loss) per share attributable to common stockholdersdiluted |
EarningsPerShareDiluted
|
$1.90 | USD | Annual |
| Weighted average number of common shares outstandingbasic |
WeightedAverageNumberOfSharesOutstandingBasic
|
245.60M | shares | Annual |
| Weighted average number of common shares outstandingbasic |
WeightedAverageNumberOfSharesOutstandingBasic
|
256.20M | shares | Annual |
| Weighted average number of common shares outstandingbasic |
WeightedAverageNumberOfSharesOutstandingBasic
|
233.10M | shares | Annual |
| Weighted average number of common shares outstandingdiluted |
WeightedAverageNumberOfDilutedSharesOutstanding
|
248.00M | shares | Annual |
| Weighted average number of common shares outstandingdiluted |
WeightedAverageNumberOfDilutedSharesOutstanding
|
258.10M | shares | Annual |
| Weighted average number of common shares outstandingdiluted |
WeightedAverageNumberOfDilutedSharesOutstanding
|
233.10M | shares | Annual |
Cash Flow Statement
124 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Net income |
ProfitLoss
|
$150.00M | USD | 1 Quarter |
| Net income |
ProfitLoss
|
$563.00M | USD | Annual |
| Net income |
ProfitLoss
|
$223.00M | USD | 1 Quarter |
| Net income |
ProfitLoss
|
$600.00M | USD | 1 Quarter |
| Net income |
ProfitLoss
|
$1.23B | USD | Annual |
| Net income |
ProfitLoss
|
$337.00M | USD | 1 Quarter |
| Net income |
ProfitLoss
|
$1.20B | USD | Annual |
| Net income |
ProfitLoss
|
$-260.00M | USD | 1 Quarter |
| Net income |
ProfitLoss
|
$2.00M | USD | 1 Quarter |
| Net income |
ProfitLoss
|
$227.00M | USD | 1 Quarter |
| Net income |
ProfitLoss
|
$1.15B | USD | 1 Quarter |
| Depreciation and amortization expense |
DepreciationDepletionAndAmortization
|
$794.00M | USD | Annual |
| Depreciation and amortization expense |
DepreciationDepletionAndAmortization
|
$449.00M | USD | Annual |
| Depreciation and amortization expense |
DepreciationDepletionAndAmortization
|
$356.00M | USD | Annual |
| Share-based compensation expense |
ShareBasedCompensation
|
$91.00M | USD | Annual |
| Share-based compensation expense |
ShareBasedCompensation
|
$113.00M | USD | Annual |
| Share-based compensation expense |
ShareBasedCompensation
|
$131.00M | USD | Annual |
| Non-cash interest expense |
PaidInKindInterest
|
$75.00M | USD | Annual |
| Non-cash interest expense |
PaidInKindInterest
|
$143.00M | USD | Annual |
| Non-cash interest expense |
PaidInKindInterest
|
$74.00M | USD | Annual |
| Amortization of debt issuance costs, deferred commitment fees, premium and discount |
AmortizationOfFinancingCostsAndDiscounts
|
$69.00M | USD | Annual |
| Amortization of debt issuance costs, deferred commitment fees, premium and discount |
AmortizationOfFinancingCostsAndDiscounts
|
$103.00M | USD | Annual |
| Amortization of debt issuance costs, deferred commitment fees, premium and discount |
AmortizationOfFinancingCostsAndDiscounts
|
$69.00M | USD | Annual |
| Non-cash operating lease costs |
NonCashOperatingLeaseCosts
|
- | USD | Annual |
| Non-cash operating lease costs |
NonCashOperatingLeaseCosts
|
- | USD | Annual |
| Non-cash operating lease costs |
NonCashOperatingLeaseCosts
|
$350.00M | USD | Annual |
| Loss on modification or extinguishment of debt |
GainsLossesonModificationorExtinguishmentofDebt
|
$-55.00M | USD | Annual |
| Loss on modification or extinguishment of debt |
GainsLossesonModificationorExtinguishmentofDebt
|
$-27.00M | USD | Annual |
| Loss on modification or extinguishment of debt |
GainsLossesonModificationorExtinguishmentofDebt
|
$-100.00M | USD | Annual |
| Total losses (gains) on derivatives, net |
DerivativeInstrumentsNotDesignatedAsHedgingInstrumentsGainLossNet
|
$400.00M | USD | Annual |
| Total losses (gains) on derivatives, net |
DerivativeInstrumentsNotDesignatedAsHedgingInstrumentsGainLossNet
|
$-62.00M | USD | Annual |
| Total losses (gains) on derivatives, net |
DerivativeInstrumentsNotDesignatedAsHedgingInstrumentsGainLossNet
|
$-51.00M | USD | Annual |
| Net cash provided by (used for) settlement of derivative instruments |
GainLossOnSaleOfDerivatives
|
$106.00M | USD | Annual |
| Net cash provided by (used for) settlement of derivative instruments |
GainLossOnSaleOfDerivatives
|
$-17.00M | USD | Annual |
| Net cash provided by (used for) settlement of derivative instruments |
GainLossOnSaleOfDerivatives
|
$-138.00M | USD | Annual |
| Impairment expense and loss on disposal of assets |
GainLossOnSalesOfAssetsAndAssetImpairmentCharges
|
$-19.00M | USD | Annual |
| Impairment expense and loss on disposal of assets |
GainLossOnSalesOfAssetsAndAssetImpairmentCharges
|
$-23.00M | USD | Annual |
| Impairment expense and loss on disposal of assets |
GainLossOnSalesOfAssetsAndAssetImpairmentCharges
|
$-8.00M | USD | Annual |
| Impairment or loss on equity method investments |
IncomeLossFromEquityMethodInvestments
|
$-88.00M | USD | Annual |
| Impairment or loss on equity method investments |
IncomeLossFromEquityMethodInvestments
|
- | USD | Annual |
| Impairment or loss on equity method investments |
IncomeLossFromEquityMethodInvestments
|
- | USD | Annual |
| Deferred taxes |
DeferredIncomeTaxExpenseBenefit
|
$-5.00M | USD | Annual |
| Deferred taxes |
DeferredIncomeTaxExpenseBenefit
|
$-3.00M | USD | Annual |
| Deferred taxes |
DeferredIncomeTaxExpenseBenefit
|
$-521.00M | USD | Annual |
| Other |
OtherNoncashIncomeExpense
|
- | USD | Annual |
| Other |
OtherNoncashIncomeExpense
|
$1.00M | USD | Annual |
| Other |
OtherNoncashIncomeExpense
|
$5.00M | USD | Annual |
| Accounts and other receivables |
IncreaseDecreaseInAccountsAndOtherReceivables
|
$133.00M | USD | Annual |
| Accounts and other receivables |
IncreaseDecreaseInAccountsAndOtherReceivables
|
$-1.00M | USD | Annual |
| Accounts and other receivables |
IncreaseDecreaseInAccountsAndOtherReceivables
|
$141.00M | USD | Annual |
| Inventory |
IncreaseDecreaseInInventories
|
$73.00M | USD | Annual |
| Inventory |
IncreaseDecreaseInInventories
|
$73.00M | USD | Annual |
| Inventory |
IncreaseDecreaseInInventories
|
$-11.00M | USD | Annual |
| Other current assets |
IncreaseDecreaseInOtherCurrentAssets
|
$15.00M | USD | Annual |
| Other current assets |
IncreaseDecreaseInOtherCurrentAssets
|
$34.00M | USD | Annual |
| Other current assets |
IncreaseDecreaseInOtherCurrentAssets
|
$18.00M | USD | Annual |
| Accounts payable and accrued liabilities |
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
$188.00M | USD | Annual |
| Accounts payable and accrued liabilities |
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
$225.00M | USD | Annual |
| Accounts payable and accrued liabilities |
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
$52.00M | USD | Annual |
| Deferred revenue |
IncreaseDecreaseInDeferredRevenue
|
$22.00M | USD | Annual |
| Deferred revenue |
IncreaseDecreaseInDeferredRevenue
|
$34.00M | USD | Annual |
| Deferred revenue |
IncreaseDecreaseInDeferredRevenue
|
$26.00M | USD | Annual |
| Operating lease liabilities |
IncreaseDecreaseInOperatingLeaseLiabilities
|
$-366.00M | USD | Annual |
| Operating lease liabilities |
IncreaseDecreaseInOperatingLeaseLiabilities
|
- | USD | Annual |
| Operating lease liabilities |
IncreaseDecreaseInOperatingLeaseLiabilities
|
- | USD | Annual |
| Finance lease liabilities |
IncreaseDecreaseInFinanceLeaseLiabilities
|
- | USD | Annual |
| Finance lease liabilities |
IncreaseDecreaseInFinanceLeaseLiabilities
|
$1.00M | USD | Annual |
| Finance lease liabilities |
IncreaseDecreaseInFinanceLeaseLiabilities
|
- | USD | Annual |
| Other, net |
IncreaseDecreaseInOtherOperatingCapitalNet
|
$6.00M | USD | Annual |
| Other, net |
IncreaseDecreaseInOtherOperatingCapitalNet
|
$1.00M | USD | Annual |
| Other, net |
IncreaseDecreaseInOtherOperatingCapitalNet
|
$5.00M | USD | Annual |
| Net cash provided by operating activities |
NetCashProvidedByUsedInOperatingActivities
|
$1.99B | USD | Annual |
| Net cash provided by operating activities |
NetCashProvidedByUsedInOperatingActivities
|
$1.23B | USD | Annual |
| Net cash provided by operating activities |
NetCashProvidedByUsedInOperatingActivities
|
$1.83B | USD | Annual |
| Property, plant and equipment, net |
PaymentsToAcquirePropertyPlantAndEquipment
|
$3.06B | USD | Annual |
| Property, plant and equipment, net |
PaymentsToAcquirePropertyPlantAndEquipment
|
$3.36B | USD | Annual |
| Property, plant and equipment, net |
PaymentsToAcquirePropertyPlantAndEquipment
|
$3.64B | USD | Annual |
| Investment in equity method investment |
PaymentsToAcquireEquityMethodInvestments
|
$41.00M | USD | Annual |
| Investment in equity method investment |
PaymentsToAcquireEquityMethodInvestments
|
$105.00M | USD | Annual |
| Investment in equity method investment |
PaymentsToAcquireEquityMethodInvestments
|
$25.00M | USD | Annual |
| Other |
PaymentsForProceedsFromOtherInvestingActivities
|
$2.00M | USD | Annual |
| Other |
PaymentsForProceedsFromOtherInvestingActivities
|
$-17.00M | USD | Annual |
| Other |
PaymentsForProceedsFromOtherInvestingActivities
|
$-14.00M | USD | Annual |
| Net cash used in investing activities |
NetCashProvidedByUsedInInvestingActivities
|
$-3.38B | USD | Annual |
| Net cash used in investing activities |
NetCashProvidedByUsedInInvestingActivities
|
$-3.65B | USD | Annual |
| Net cash used in investing activities |
NetCashProvidedByUsedInInvestingActivities
|
$-3.16B | USD | Annual |
| Proceeds from issuances of debt |
ProceedsFromIssuanceOfDebt
|
$6.43B | USD | Annual |
| Proceeds from issuances of debt |
ProceedsFromIssuanceOfDebt
|
$4.29B | USD | Annual |
| Proceeds from issuances of debt |
ProceedsFromIssuanceOfDebt
|
$6.85B | USD | Annual |
| Repayments of debt |
RepaymentsOfDebt
|
$4.35B | USD | Annual |
| Repayments of debt |
RepaymentsOfDebt
|
$3.63B | USD | Annual |
| Repayments of debt |
RepaymentsOfDebt
|
$1.39B | USD | Annual |
| Debt issuance and deferred financing costs |
PaymentsOfDebtIssuanceCosts
|
$89.00M | USD | Annual |
| Debt issuance and deferred financing costs |
PaymentsOfDebtIssuanceCosts
|
$51.00M | USD | Annual |
| Debt issuance and deferred financing costs |
PaymentsOfDebtIssuanceCosts
|
$66.00M | USD | Annual |
| Debt extinguishment costs |
PaymentsOfDebtExtinguishmentCosts
|
$15.00M | USD | Annual |
| Debt extinguishment costs |
PaymentsOfDebtExtinguishmentCosts
|
$17.00M | USD | Annual |
| Debt extinguishment costs |
PaymentsOfDebtExtinguishmentCosts
|
- | USD | Annual |
| Distributions and dividends to non-controlling interest |
PaymentsToMinorityShareholders
|
$576.00M | USD | Annual |
| Distributions and dividends to non-controlling interest |
PaymentsToMinorityShareholders
|
$590.00M | USD | Annual |
| Distributions and dividends to non-controlling interest |
PaymentsToMinorityShareholders
|
$185.00M | USD | Annual |
| Payments related to tax withholdings for share-based compensation |
PaymentsRelatedToTaxWithholdingForShareBasedCompensation
|
$19.00M | USD | Annual |
| Payments related to tax withholdings for share-based compensation |
PaymentsRelatedToTaxWithholdingForShareBasedCompensation
|
$12.00M | USD | Annual |
| Payments related to tax withholdings for share-based compensation |
PaymentsRelatedToTaxWithholdingForShareBasedCompensation
|
$20.00M | USD | Annual |
| Repurchase of common stock |
PaymentsForRepurchaseOfCommonStock
|
- | USD | Annual |
| Repurchase of common stock |
PaymentsForRepurchaseOfCommonStock
|
$249.00M | USD | Annual |
| Repurchase of common stock |
PaymentsForRepurchaseOfCommonStock
|
- | USD | Annual |
| Other |
ProceedsFromPaymentsForOtherFinancingActivities
|
- | USD | Annual |
| Other |
ProceedsFromPaymentsForOtherFinancingActivities
|
$-8.00M | USD | Annual |
| Other |
ProceedsFromPaymentsForOtherFinancingActivities
|
$4.00M | USD | Annual |
| Net cash provided by financing activities |
NetCashProvidedByUsedInFinancingActivities
|
$2.94B | USD | Annual |
| Net cash provided by financing activities |
NetCashProvidedByUsedInFinancingActivities
|
$1.17B | USD | Annual |
| Net cash provided by financing activities |
NetCashProvidedByUsedInFinancingActivities
|
$2.21B | USD | Annual |
| Net increase (decrease) in cash, cash equivalents and restricted cash |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
$-162.00M | USD | Annual |
| Net increase (decrease) in cash, cash equivalents and restricted cash |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
$786.00M | USD | Annual |
| Net increase (decrease) in cash, cash equivalents and restricted cash |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
$543.00M | USD | Annual |
| Cash, cash equivalents and restricted cashbeginning of period |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
$2.99B | USD | Point-in-time |
| Cash, cash equivalents and restricted cashbeginning of period |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
$3.16B | USD | Point-in-time |
| Cash, cash equivalents and restricted cashbeginning of period |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
$1.83B | USD | Point-in-time |
| Cash, cash equivalents and restricted cashbeginning of period |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
$2.61B | USD | Point-in-time |
| Cash, cash equivalents and restricted cashend of period |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
$2.99B | USD | Point-in-time |
| Cash, cash equivalents and restricted cashend of period |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
$3.16B | USD | Point-in-time |
| Cash, cash equivalents and restricted cashend of period |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
$1.83B | USD | Point-in-time |
| Cash, cash equivalents and restricted cashend of period |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
$2.61B | USD | Point-in-time |
Stockholders Equity
50 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Common Stock, Shares, Outstanding, Beginning of Period |
CommonStockSharesOutstanding
|
253.60M | shares | Point-in-time |
| Common Stock, Shares, Outstanding, Beginning of Period |
CommonStockSharesOutstanding
|
257.00M | shares | Point-in-time |
| Treasury Stock, Shares, Beginning of Period |
TreasuryStockShares
|
17.10M | shares | Point-in-time |
| Treasury Stock, Shares, Beginning of Period |
TreasuryStockShares
|
12.80M | shares | Point-in-time |
| Stockholders' Equity, Beginning of Period |
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
$2.44B | USD | Point-in-time |
| Stockholders' Equity, Beginning of Period |
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
$839.00M | USD | Point-in-time |
| Stockholders' Equity, Beginning of Period |
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
$1.24B | USD | Point-in-time |
| Stockholders' Equity, Beginning of Period |
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
$1.93B | USD | Point-in-time |
| Issuances of restricted stock |
StockIssuedDuringPeriodValueRestrictedStockAwardGross
|
- | USD | Annual |
| Vesting of restricted stock units |
StockIssuedDuringPeriodValueShareBasedCompensationGross
|
- | USD | Annual |
| Vesting of restricted stock units |
StockIssuedDuringPeriodValueShareBasedCompensationGross
|
- | USD | Annual |
| Issuance of stock to acquire additional interest in Cheniere Holdings |
StockIssuedDuringPeriodValueNewIssues
|
$-8.00M | USD | Annual |
| Issuance of stock to acquire additional interest in Cheniere Holdings |
StockIssuedDuringPeriodValueNewIssues
|
- | USD | Annual |
| Forfeitures of restricted stock |
StockIssuedDuringPeriodValueRestrictedStockAwardForfeitures
|
- | USD | Annual |
| Share-based compensation |
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
$34.00M | USD | Annual |
| Share-based compensation |
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
$90.00M | USD | Annual |
| Share-based compensation |
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
$131.00M | USD | Annual |
| Shares withheld from employees related to share-based compensation, at cost |
TreasuryStockValueAcquiredCostMethod
|
$20.00M | USD | Annual |
| Shares withheld from employees related to share-based compensation, at cost |
TreasuryStockValueAcquiredCostMethod
|
$19.00M | USD | Annual |
| Shares withheld from employees related to share-based compensation, at cost |
TreasuryStockValueAcquiredCostMethod
|
$12.00M | USD | Annual |
| Shares repurchased, at cost, shares |
TreasuryStockSharesAcquired
|
4.00M | shares | Annual |
| Shares repurchased, at cost |
StockRepurchaseProgramTreasuryStockValueAcquiredCostMethod
|
$-249.00M | USD | Annual |
| Net income attributable to non-controlling interest |
NetIncomeLossAttributableToNoncontrollingInterest
|
$729.00M | USD | Annual |
| Net income attributable to non-controlling interest |
NetIncomeLossAttributableToNoncontrollingInterest
|
$584.00M | USD | Annual |
| Net income attributable to non-controlling interest |
NetIncomeLossAttributableToNoncontrollingInterest
|
$956.00M | USD | Annual |
| Equity portion of convertible notes, net |
AdjustmentsToAdditionalPaidInCapitalEquityComponentOfConvertibleDebt
|
$1.00M | USD | Annual |
| Equity portion of convertible notes, net |
AdjustmentsToAdditionalPaidInCapitalEquityComponentOfConvertibleDebt
|
$1.00M | USD | Annual |
| Equity portion of convertible notes, net |
AdjustmentsToAdditionalPaidInCapitalEquityComponentOfConvertibleDebt
|
$3.00M | USD | Annual |
| Distributions and dividends to non-controlling interest |
MinorityInterestDecreaseFromDistributionsToNoncontrollingInterestHolders
|
$590.00M | USD | Annual |
| Distributions and dividends to non-controlling interest |
MinorityInterestDecreaseFromDistributionsToNoncontrollingInterestHolders
|
$185.00M | USD | Annual |
| Distributions and dividends to non-controlling interest |
MinorityInterestDecreaseFromDistributionsToNoncontrollingInterestHolders
|
$576.00M | USD | Annual |
| Net income (loss) |
NetIncomeLoss
|
$-393.00M | USD | Annual |
| Net income (loss) |
NetIncomeLoss
|
$939.00M | USD | 1 Quarter |
| Net income (loss) |
NetIncomeLoss
|
$357.00M | USD | 1 Quarter |
| Net income (loss) |
NetIncomeLoss
|
$-318.00M | USD | 1 Quarter |
| Net income (loss) |
NetIncomeLoss
|
$65.00M | USD | 1 Quarter |
| Net income (loss) |
NetIncomeLoss
|
$648.00M | USD | Annual |
| Net income (loss) |
NetIncomeLoss
|
$471.00M | USD | Annual |
| Net income (loss) |
NetIncomeLoss
|
$-18.00M | USD | 1 Quarter |
| Net income (loss) |
NetIncomeLoss
|
$-114.00M | USD | 1 Quarter |
| Net income (loss) |
NetIncomeLoss
|
$67.00M | USD | 1 Quarter |
| Net income (loss) |
NetIncomeLoss
|
$141.00M | USD | 1 Quarter |
| Common Stock, Shares, Outstanding, End of Period |
CommonStockSharesOutstanding
|
253.60M | shares | Point-in-time |
| Common Stock, Shares, Outstanding, End of Period |
CommonStockSharesOutstanding
|
257.00M | shares | Point-in-time |
| Treasury Stock, Shares, End of Period |
TreasuryStockShares
|
17.10M | shares | Point-in-time |
| Treasury Stock, Shares, End of Period |
TreasuryStockShares
|
12.80M | shares | Point-in-time |
| Stockholders' Equity, End of Period |
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
$2.44B | USD | Point-in-time |
| Stockholders' Equity, End of Period |
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
$839.00M | USD | Point-in-time |
| Stockholders' Equity, End of Period |
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
$1.24B | USD | Point-in-time |
| Stockholders' Equity, End of Period |
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
$1.93B | USD | Point-in-time |
Data is extracted from SEC EDGAR XBRL filings. Values shown are as reported in the filing.