Cheniere Energy Partners, L.P. (CQP) [Rocket]

In millions, except per share items	Dec-31-22	Dec-31-21	Dec-31-20	Dec-31-19	Dec-31-18	Dec-31-17	Dec-31-16	Dec-31-15
	8-K	10-K	10-K	10-K	10-K	10-K	10-K	10-K
Revenues:
LNG—related party		1.0
LNG		7,640.0	5,195.0	5,211.0	4,828.0	2,635.0	539.0
LNG—affiliate		1,472.0	662.0	1,312.0	1,299.0	1,389.0
Regasification		269.0	269.0	266.0	261.0	260.0
Other		53.0	41.0	48.0	39.0	20.0	561.0
Total revenues [+]	17,206.0	9,435.0	6,167.0	6,837.0	6,427.0	4,304.0	1,100.0	270.0
Services								259.0
Other	63.0							7.0
Revenue growth [+]	82.4%	53.0%	-9.8%	6.4%	49.3%	291.3%	307.4%	0.5%
LNG		47.1%	-0.3%	7.9%	83.2%	388.9%
LNG—affiliate		122.4%	-49.5%	1.0%	-6.5%
Regasification		0.0%	1.1%	1.9%	0.4%
Other		29.3%	-16.3%	25.6%	95.0%
Cost of goods sold [+]	13,187.0	652.0	629.0	632.0	409.0	292.0	539.0	31.0
Cost of product sales								-31.0
Maintenance and operations costs		635.0					127.0	62.0
Related party costs		17.0					2.0
Gross profit	4,019.0	8,783.0	5,538.0	6,205.0	6,018.0	4,012.0	561.0	239.0
Gross margin	23.4%	93.1%	89.8%	90.8%	93.6%	93.2%	51.0%	88.5%
Selling, general and administrative [+]	5.0	9.0	14.0	11.0	11.0	12.0	13.0	15.0
General and administrative	5.0	9.0	14.0	11.0	11.0	12.0	13.0	15.0
Research and development		1.0			2.0	3.0		3.0
Equity in earnings
Other operating expenses		5,649.0	2,843.0	3,620.0	3,594.0	2,500.0	142.0	152.0
EBITDA [+]	4,014.0	3,124.0	2,681.0	2,574.0	2,411.0	1,497.0	406.0	69.0
EBITDA growth	28.5%	16.5%	4.2%	6.8%	61.1%	268.7%	488.4%	16.7%
EBITDA margin	23.3%	33.1%	43.5%	37.6%	37.5%	34.8%	36.9%	25.6%
Depreciation and amortization	634.0	557.0	551.0	527.0	424.0	339.0	156.0	66.0
EBIT [+]	3,380.0	2,567.0	2,130.0	2,047.0	1,987.0	1,158.0	250.0	3.0
EBIT growth	31.7%	20.5%	4.1%	3.0%	71.6%	363.2%	8233.3%	482.5%
EBIT margin	19.6%	27.2%	34.5%	29.9%	30.9%	26.9%	22.7%	1.1%
Non-recurring items [+]		10.0	5.0	7.0	8.0	2.0
Asset impairment		10.0	5.0	7.0	8.0	2.0
Interest expense	870.0	831.0	909.0	885.0	733.0	614.0	357.0	185.0
Interest expense	870.0	831.0	909.0	885.0	733.0	614.0	357.0	185.0
Other income (expense), net [+]	-2,510.0	-96.0	-33.0	20.0	28.0	-52.0	-64.0	-137.0
Gain (loss) on debt retirement								-96.0
Unrealized gain/loss on derivatives					14.0	4.0	6.0	-42.0
Other	-21.0	3.0	8.0	31.0	26.0	11.0	2.0	1.0
Pre-tax income	0.0	1,630.0	1,183.0	1,175.0	1,274.0	490.0	-171.0	-319.0
Income taxes	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Tax rate		0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Net income	0.0	1,630.0	1,183.0	1,175.0	1,274.0	490.0	-171.0	-319.0
Net margin	0.0%	17.3%	19.2%	17.2%	19.8%	11.4%	-15.5%	-118.1%

Basic EPS [+]		$3.37	$2.96	$3.37	$3.65	$2,745.10	($2.99)	($5.59)
Growth		13.7%	-12.1%	-7.8%	-99.9%	-91763.8%	-46.4%	-22.2%
Diluted EPS [+]		$3.37	$2.96	$3.37	$3.65	$2,745.10	($2.99)	($5.59)
Growth		13.7%	-12.1%	-7.8%	-99.9%	-91763.8%	-46.4%	-22.2%

Dividends per share [+]		$3.00	$3.40	$3.61	$3.19	$1,647.06	$1.73	$1.73
Growth	-100.0%	-11.9%	-5.8%	13.2%	-99.8%	94897.0%	0.0%	0.0%

Shares outstanding (basic) [+]		484.0	399.3	348.6	348.6	0.2	57.1	57.1
Growth		21.2%	14.5%	0.0%	195194.1%	-99.7%	0.0%	0.0%
Shares outstanding (diluted) [+]		484.0	399.3	348.6	348.6	0.2	57.1	57.1
Growth		21.2%	14.5%	0.0%	195194.1%	-99.7%	0.0%	0.0%

EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges.